Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£32,655
↗ 36%After 5 Years
Change In Property Value
£79,998
↗ 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 | £20,880 | £21,193 | £21,511 | £22,049 | £22,600 | £108,233 |
| Total Expenses | £13,417 | £13,498 | £13,571 | £13,667 | £13,765 | £67,918 |
| Profit Before Tax | £7,463 | £7,695 | £7,940 | £8,382 | £8,835 | £40,315 |
| Profit After Tax | £6,045 | £6,233 | £6,431 | £6,789 | £7,157 | £32,655 |
| Change In Property Value | £8,699 | £16,426 | £18,904 | £20,039 | £15,931 | £79,998 |
| Net Return | £14,743 | £22,658 | £25,336 | £26,828 | £23,088 | £112,653 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change