Flat L1 2 beds 2 baths

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£123,232First Year

Profit From Rental Income

After 5 Years

£46,123

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£106,209

↗ 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	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£17,158	£17,249	£17,333	£17,446	£17,562	£86,747
Profit Before Tax	£10,562	£10,886	£11,225	£11,826	£12,442	£56,942
Profit After Tax	£8,555	£8,818	£9,092	£9,579	£10,078	£46,123
Change In Property Value	£11,549	£21,807	£25,098	£26,604	£21,150	£106,209
Net Return	£20,104	£30,625	£34,191	£36,183	£31,228	£152,332
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	25%	28%	29%	25%	124%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change