Flat
L1
1 bed
1 bath
Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£17,536
↗ 27%After 5 Years
Change In Property Value
£54,081
↗ 26%After 5 Years
Return On Investment
112%
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 | £15,696 | £15,931 | £16,330 | £16,738 | £17,240 | £81,935 |
| Total Expenses | £11,899 | £11,969 | £12,052 | £12,136 | £12,229 | £60,286 |
| Profit Before Tax | £3,797 | £3,963 | £4,278 | £4,602 | £5,011 | £21,650 |
| Profit After Tax | £3,075 | £3,210 | £3,465 | £3,727 | £4,059 | £17,536 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,374 | £9,697 | £15,716 | £17,826 | £19,004 | £71,617 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change