Flat L1 2 beds 2 baths

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£103,982First Year

Profit From Rental Income

After 5 Years

£28,942

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£84,991

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,760	£24,116	£24,719	£25,337	£26,097	£124,030
Total Expenses	£17,467	£17,548	£17,652	£17,757	£17,876	£88,300
Profit Before Tax	£6,293	£6,568	£7,068	£7,580	£8,221	£35,730
Profit After Tax	£5,098	£5,320	£5,725	£6,140	£6,659	£28,942
Change In Property Value	£9,899	£10,195	£19,252	£22,158	£23,487	£84,991
Net Return	£14,996	£15,516	£24,977	£28,298	£30,147	£113,933
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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