Flat L1 1 bed 1 bath

Rs Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£59,200First Year

Profit From Rental Income

After 5 Years

£15,533

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£49,972

↗ 26%After 5 Years

Return On Investment

111%

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	£14,496	£14,713	£15,081	£15,458	£15,922	£75,671
Total Expenses	£11,147	£11,214	£11,294	£11,376	£11,465	£56,495
Profit Before Tax	£3,349	£3,499	£3,787	£4,083	£4,457	£19,176
Profit After Tax	£2,713	£2,834	£3,068	£3,307	£3,611	£15,533
Change In Property Value	£5,820	£5,995	£11,320	£13,028	£13,810	£49,972
Net Return	£8,533	£8,829	£14,387	£16,335	£17,420	£65,505
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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