Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£24,401

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£20,880	£21,193	£21,723	£22,266	£22,934	£108,996
Total Expenses	£15,594	£15,671	£15,767	£15,865	£15,975	£78,872
Profit Before Tax	£5,286	£5,522	£5,956	£6,401	£6,959	£30,125
Profit After Tax	£4,282	£4,473	£4,824	£5,185	£5,637	£24,401
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,982	£13,434	£21,746	£24,660	£26,281	£99,102
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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