Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£51,794
↗ 38%After 5 Years
Change In Property Value
£117,245
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,600 | £31,059 | £31,525 | £32,313 | £33,121 | £158,618 |
| Total Expenses | £18,733 | £18,829 | £18,916 | £19,037 | £19,160 | £94,675 |
| Profit Before Tax | £11,867 | £12,230 | £12,609 | £13,276 | £13,961 | £63,943 |
| Profit After Tax | £9,612 | £9,907 | £10,213 | £10,754 | £11,308 | £51,794 |
| Change In Property Value | £12,749 | £24,073 | £27,706 | £29,369 | £23,348 | £117,245 |
| Net Return | £22,361 | £33,980 | £37,919 | £40,122 | £34,656 | £169,039 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change