Flat
L1
1 bed
1 bath
Rice Works, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£14,000
↗ 25%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
110%
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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £10,490 | £10,556 | £10,633 | £10,712 | £10,798 | £53,188 |
| Profit Before Tax | £3,010 | £3,147 | £3,412 | £3,684 | £4,030 | £17,284 |
| Profit After Tax | £2,438 | £2,549 | £2,764 | £2,984 | £3,265 | £14,000 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,837 | £8,109 | £13,264 | £15,069 | £16,074 | £60,353 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change