Flat
L1
2 beds
2 baths
Millers Place, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£25,578
↗ 30%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
114%
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 | £20,556 | £20,864 | £21,386 | £21,921 | £22,578 | £107,305 |
| Total Expenses | £14,966 | £15,043 | £15,138 | £15,236 | £15,344 | £75,727 |
| Profit Before Tax | £5,590 | £5,821 | £6,248 | £6,685 | £7,234 | £31,578 |
| Profit After Tax | £4,528 | £4,715 | £5,061 | £5,415 | £5,860 | £25,578 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £12,778 | £13,213 | £21,107 | £23,883 | £25,435 | £96,415 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change