Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£23,704

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,960

↗ 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	£19,428	£19,719	£20,212	£20,718	£21,339	£101,417
Total Expenses	£14,256	£14,331	£14,424	£14,518	£14,623	£72,153
Profit Before Tax	£5,172	£5,388	£5,789	£6,200	£6,716	£29,264
Profit After Tax	£4,189	£4,364	£4,689	£5,022	£5,440	£23,704
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£11,988	£12,397	£19,857	£22,479	£23,945	£90,664
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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