Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£23,276
↗ 27%After 5 Years
Change In Property Value
£72,112
↗ 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 | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £15,123 | £15,199 | £15,293 | £15,390 | £15,497 | £76,502 |
| Profit Before Tax | £5,037 | £5,263 | £5,681 | £6,109 | £6,646 | £28,736 |
| Profit After Tax | £4,080 | £4,263 | £4,601 | £4,948 | £5,384 | £23,276 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £12,478 | £12,914 | £20,936 | £23,748 | £25,312 | £95,388 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change