Flat
L1
1 bed
1 bath
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£26,984
↗ 36%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £11,842 | £11,919 | £11,988 | £12,076 | £12,166 | £59,990 |
| Profit Before Tax | £6,158 | £6,351 | £6,557 | £6,932 | £7,317 | £33,314 |
| Profit After Tax | £4,988 | £5,144 | £5,311 | £5,615 | £5,927 | £26,984 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £12,486 | £19,304 | £21,607 | £22,889 | £19,660 | £95,946 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change