Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£14,211

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£11,373	£11,441	£11,520	£11,601	£11,690	£57,625
Profit Before Tax	£3,027	£3,175	£3,461	£3,754	£4,126	£17,545
Profit After Tax	£2,452	£2,572	£2,804	£3,041	£3,342	£14,211
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£8,450	£8,751	£14,471	£16,469	£17,576	£65,716
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	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