Flat L1 1 bed 1 bath

Rs Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£59,200First Year

Profit From Rental Income

After 5 Years

£19,039

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£53,525

↗ 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	£13,968	£14,178	£14,390	£14,750	£15,119	£72,404
Total Expenses	£9,639	£9,710	£9,772	£9,850	£9,929	£48,899
Profit Before Tax	£4,329	£4,468	£4,618	£4,900	£5,189	£23,505
Profit After Tax	£3,507	£3,619	£3,741	£3,969	£4,203	£19,039
Change In Property Value	£5,820	£10,990	£12,649	£13,408	£10,659	£53,525
Net Return	£9,327	£14,609	£16,389	£17,377	£14,862	£72,564
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

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