Flat L1 2 beds 2 baths

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£41,161

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£96,552

↗ 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	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£15,780	£15,867	£15,947	£16,054	£16,163	£79,810
Profit Before Tax	£9,420	£9,711	£10,015	£10,557	£11,113	£50,816
Profit After Tax	£7,630	£7,866	£8,112	£8,551	£9,002	£41,161
Change In Property Value	£10,499	£19,825	£22,816	£24,185	£19,227	£96,552
Net Return	£18,129	£27,690	£30,928	£32,737	£28,229	£137,713
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