Flat L1 1 bed 1 bath

Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£11,390

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£38,613

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£7,511	£7,576	£7,632	£7,700	£7,769	£38,189
Profit Before Tax	£2,569	£2,655	£2,752	£2,944	£3,141	£14,062
Profit After Tax	£2,081	£2,151	£2,229	£2,385	£2,544	£11,390
Change In Property Value	£4,199	£7,928	£9,125	£9,672	£7,689	£38,613
Net Return	£6,279	£10,079	£11,354	£12,057	£10,233	£50,003
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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