Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centreb, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£37,610
↗ 37%After 5 Years
Change In Property Value
£89,669
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £14,797 | £14,882 | £14,959 | £15,061 | £15,165 | £74,863 |
| Profit Before Tax | £8,603 | £8,869 | £9,149 | £9,649 | £10,163 | £46,433 |
| Profit After Tax | £6,969 | £7,184 | £7,410 | £7,816 | £8,232 | £37,610 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £16,719 | £25,595 | £28,600 | £30,277 | £26,088 | £127,279 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change