Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£58,882
↗ 38%After 5 Years
Change In Property Value
£131,040
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,200 | £34,713 | £35,234 | £36,115 | £37,017 | £177,279 |
| Total Expenses | £20,702 | £20,803 | £20,896 | £21,026 | £21,159 | £104,585 |
| Profit Before Tax | £13,498 | £13,910 | £14,338 | £15,089 | £15,859 | £72,694 |
| Profit After Tax | £10,934 | £11,267 | £11,614 | £12,222 | £12,846 | £58,882 |
| Change In Property Value | £14,249 | £26,906 | £30,966 | £32,824 | £26,095 | £131,040 |
| Net Return | £25,182 | £38,173 | £42,580 | £45,046 | £38,941 | £189,922 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change