Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£19,877

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,717	£13,790	£13,878	£13,969	£14,069	£69,423
Profit Before Tax	£4,283	£4,480	£4,848	£5,226	£5,701	£24,539
Profit After Tax	£3,469	£3,629	£3,927	£4,233	£4,618	£19,877
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£10,968	£11,352	£18,512	£21,018	£22,411	£84,261
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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