Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£22,731

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£60,685

↗ 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	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£10,661	£10,735	£10,800	£10,882	£10,967	£54,045
Profit Before Tax	£5,179	£5,343	£5,519	£5,844	£6,178	£28,063
Profit After Tax	£4,195	£4,328	£4,470	£4,734	£5,004	£22,731
Change In Property Value	£6,599	£12,460	£14,341	£15,201	£12,085	£60,685
Net Return	£10,794	£16,788	£18,811	£19,935	£17,089	£83,416
Return From Rental Income (%)	6%	6%	7%	7%	7%	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