Flat
L1
1 bed
1 bath
Millers Place, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£12,808
↗ 28%After 5 Years
Change In Property Value
£41,372
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £7,905 | £7,971 | £8,028 | £8,098 | £8,169 | £40,171 |
| Profit Before Tax | £2,895 | £2,991 | £3,098 | £3,307 | £3,521 | £15,812 |
| Profit After Tax | £2,345 | £2,423 | £2,509 | £2,678 | £2,852 | £12,808 |
| Change In Property Value | £4,499 | £8,495 | £9,777 | £10,363 | £8,239 | £41,372 |
| Net Return | £6,844 | £10,918 | £12,286 | £13,042 | £11,090 | £54,179 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change