Flat
L1
2 beds
2 baths
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£24,974
↗ 30%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
114%
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 | £20,184 | £20,487 | £20,999 | £21,524 | £22,170 | £105,363 |
| Total Expenses | £14,729 | £14,805 | £14,899 | £14,995 | £15,103 | £74,531 |
| Profit Before Tax | £5,455 | £5,682 | £6,100 | £6,528 | £7,067 | £30,832 |
| Profit After Tax | £4,419 | £4,602 | £4,941 | £5,288 | £5,724 | £24,974 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £12,517 | £12,944 | £20,692 | £23,417 | £24,940 | £94,510 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change