Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£45,364

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£122,355

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,200	£34,713	£35,581	£36,470	£37,564	£178,529
Total Expenses	£24,266	£24,363	£24,493	£24,625	£24,778	£122,524
Profit Before Tax	£9,934	£10,350	£11,088	£11,845	£12,787	£56,004
Profit After Tax	£8,047	£8,384	£8,981	£9,594	£10,357	£45,364
Change In Property Value	£14,250	£14,678	£27,716	£31,899	£33,813	£122,355
Net Return	£22,297	£23,061	£36,697	£41,493	£44,170	£167,718
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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