Flat L1 2 beds 2 baths

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£34,861

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 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	£26,160	£26,552	£27,216	£27,897	£28,734	£136,559
Total Expenses	£18,500	£18,586	£18,695	£18,807	£18,933	£93,520
Profit Before Tax	£7,660	£7,967	£8,521	£9,090	£9,800	£43,038
Profit After Tax	£6,204	£6,453	£6,902	£7,363	£7,938	£34,861
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£16,703	£17,267	£27,322	£30,864	£32,849	£125,004
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	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