Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£55,338
↗ 38%After 5 Years
Change In Property Value
£124,143
↗ 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 | £32,400 | £32,886 | £33,379 | £34,214 | £35,069 | £167,948 |
| Total Expenses | £19,717 | £19,816 | £19,906 | £20,031 | £20,160 | £99,630 |
| Profit Before Tax | £12,683 | £13,070 | £13,473 | £14,182 | £14,910 | £68,318 |
| Profit After Tax | £10,273 | £10,587 | £10,913 | £11,488 | £12,077 | £55,338 |
| Change In Property Value | £13,499 | £25,490 | £29,336 | £31,096 | £24,722 | £124,143 |
| Net Return | £23,772 | £36,077 | £40,250 | £42,584 | £36,798 | £179,480 |
| Return From Rental Income (%) | 7% | 7% | 7% | 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