Flat
L1
2 beds
2 baths
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£31,754
↗ 31%After 5 Years
Change In Property Value
£83,703
↗ 26%After 5 Years
Return On Investment
113%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,288 | £24,652 | £25,269 | £25,900 | £26,677 | £126,787 |
| Total Expenses | £17,321 | £17,404 | £17,508 | £17,615 | £17,736 | £87,584 |
| Profit Before Tax | £6,967 | £7,249 | £7,760 | £8,285 | £8,942 | £39,203 |
| Profit After Tax | £5,643 | £5,871 | £6,286 | £6,711 | £7,243 | £31,754 |
| Change In Property Value | £9,749 | £10,041 | £18,961 | £21,822 | £23,131 | £83,703 |
| Net Return | £15,392 | £15,912 | £25,247 | £28,533 | £30,374 | £115,458 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change