Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£24,409

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,688

↗ 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	£15,592	£15,669	£15,765	£15,863	£15,973	£78,862
Profit Before Tax	£5,288	£5,524	£5,958	£6,403	£6,961	£30,135
Profit After Tax	£4,283	£4,475	£4,826	£5,186	£5,639	£24,409
Change In Property Value	£8,699	£8,959	£16,918	£19,472	£20,640	£74,688
Net Return	£12,982	£13,434	£21,744	£24,658	£26,279	£99,097
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