Flat
L1
2 beds
2 baths
The Mercantile, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£26,473
↗ 31%After 5 Years
Change In Property Value
£72,112
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £15,207 | £15,285 | £15,381 | £15,479 | £15,589 | £76,941 |
| Profit Before Tax | £5,793 | £6,030 | £6,467 | £6,915 | £7,477 | £32,682 |
| Profit After Tax | £4,692 | £4,885 | £5,238 | £5,601 | £6,056 | £26,473 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £13,091 | £13,535 | £21,573 | £24,401 | £25,984 | £98,585 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| 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