Flat L1 2 beds 2 baths

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£123,232First Year

Profit From Rental Income

After 5 Years

£39,192

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£99,159

↗ 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	£28,776	£29,208	£29,938	£30,686	£31,607	£150,215
Total Expenses	£20,150	£20,240	£20,356	£20,474	£20,609	£101,829
Profit Before Tax	£8,626	£8,968	£9,582	£10,212	£10,998	£48,385
Profit After Tax	£6,987	£7,264	£7,762	£8,272	£8,908	£39,192
Change In Property Value	£11,549	£11,895	£22,462	£25,851	£27,402	£99,159
Net Return	£18,535	£19,159	£30,223	£34,123	£36,311	£138,351
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	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