Flat
L1
2 beds
2 baths
Rs The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£38,326
↗ 37%After 5 Years
Change In Property Value
£91,034
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £14,992 | £15,078 | £15,155 | £15,258 | £15,363 | £75,846 |
| Profit Before Tax | £8,768 | £9,039 | £9,323 | £9,832 | £10,354 | £47,316 |
| Profit After Tax | £7,102 | £7,321 | £7,552 | £7,964 | £8,387 | £38,326 |
| Change In Property Value | £9,899 | £18,692 | £21,512 | £22,803 | £18,129 | £91,034 |
| Net Return | £17,000 | £26,013 | £29,064 | £30,767 | £26,515 | £129,360 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change