Flat L1 1 bed 1 bath

The Mercantile, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£18,761

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 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	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£12,371	£12,441	£12,526	£12,612	£12,708	£62,658
Profit Before Tax	£4,069	£4,245	£4,578	£4,919	£5,350	£23,161
Profit After Tax	£3,296	£3,439	£3,708	£3,984	£4,333	£18,761
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£9,895	£10,235	£16,542	£18,755	£19,990	£75,417
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change