Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£17,602

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£12,781	£12,852	£12,937	£13,024	£13,120	£64,714
Profit Before Tax	£3,779	£3,956	£4,292	£4,635	£5,069	£21,731
Profit After Tax	£3,061	£3,205	£3,476	£3,755	£4,106	£17,602
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,961	£10,312	£16,897	£19,200	£20,479	£76,848
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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