Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£42,531
↗ 29%After 5 Years
Change In Property Value
£115,915
↗ 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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £23,094 | £23,188 | £23,314 | £23,442 | £23,588 | £116,625 |
| Profit Before Tax | £9,306 | £9,698 | £10,395 | £11,109 | £11,999 | £52,507 |
| Profit After Tax | £7,538 | £7,855 | £8,420 | £8,998 | £9,720 | £42,531 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £21,038 | £21,760 | £34,677 | £39,218 | £41,752 | £158,446 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change