Flat L1 2 beds 2 baths

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£123,232First Year

Profit From Rental Income

After 5 Years

£35,174

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£99,159

↗ 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	£27,720	£28,136	£28,839	£29,560	£30,447	£144,702
Total Expenses	£20,045	£20,132	£20,246	£20,362	£20,493	£101,278
Profit Before Tax	£7,675	£8,003	£8,593	£9,198	£9,954	£43,424
Profit After Tax	£6,217	£6,483	£6,961	£7,451	£8,063	£35,174
Change In Property Value	£11,549	£11,895	£22,462	£25,851	£27,402	£99,159
Net Return	£17,765	£18,378	£29,422	£33,302	£35,465	£134,332
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