Flat L1 1 bed 1 bath

Rs Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£59,200First Year

Profit From Rental Income

After 5 Years

£13,523

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£49,972

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,968	£14,178	£14,532	£14,895	£15,342	£72,915
Total Expenses	£11,094	£11,161	£11,239	£11,319	£11,407	£56,220
Profit Before Tax	£2,874	£3,017	£3,293	£3,576	£3,935	£16,695
Profit After Tax	£2,328	£2,444	£2,667	£2,897	£3,188	£13,523
Change In Property Value	£5,820	£5,995	£11,320	£13,028	£13,810	£49,972
Net Return	£8,148	£8,438	£13,987	£15,925	£16,997	£63,495
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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