Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£39,698

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£21,922	£22,014	£22,134	£22,258	£22,398	£110,726
Profit Before Tax	£8,678	£9,045	£9,701	£10,374	£11,212	£49,010
Profit After Tax	£7,029	£7,327	£7,858	£8,403	£9,082	£39,698
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£19,779	£20,459	£32,656	£36,943	£39,335	£149,173
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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