Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£24,143

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£63,458

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,061	£17,487	£17,924	£85,840
Total Expenses	£11,056	£11,131	£11,197	£11,282	£11,368	£56,035
Profit Before Tax	£5,504	£5,677	£5,863	£6,205	£6,556	£29,806
Profit After Tax	£4,458	£4,599	£4,749	£5,026	£5,310	£24,143
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£11,358	£17,628	£19,745	£20,922	£17,947	£87,600
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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