Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£50,341

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£122,355

↗ 26%After 5 Years

Return On Investment

112%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£24,396	£24,496	£24,629	£24,765	£24,921	£123,207
Profit Before Tax	£11,112	£11,545	£12,313	£13,100	£14,080	£62,150
Profit After Tax	£9,000	£9,351	£9,973	£10,611	£11,405	£50,341
Change In Property Value	£14,250	£14,678	£27,716	£31,899	£33,813	£122,355
Net Return	£23,250	£24,029	£37,689	£42,510	£45,217	£172,696
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	16%	24%	27%	29%	112%

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