Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£34,853

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

113%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,160	£26,552	£27,216	£27,897	£28,734	£136,559
Total Expenses	£18,502	£18,587	£18,697	£18,809	£18,935	£93,530
Profit Before Tax	£7,658	£7,965	£8,519	£9,088	£9,798	£43,028
Profit After Tax	£6,203	£6,452	£6,901	£7,361	£7,937	£34,853
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£16,703	£17,267	£27,323	£30,865	£32,851	£125,009
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change