Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£20,023

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£17,196	£17,454	£17,890	£18,338	£18,888	£89,765
Total Expenses	£12,845	£12,917	£13,003	£13,092	£13,189	£65,046
Profit Before Tax	£4,351	£4,537	£4,887	£5,246	£5,698	£24,719
Profit After Tax	£3,524	£3,675	£3,959	£4,249	£4,616	£20,023
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,424	£10,782	£17,379	£19,695	£20,988	£79,268
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	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