Flat L1 1 bed 1 bath

Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£8,874

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

105%

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	£10,464	£10,621	£10,886	£11,159	£11,493	£54,624
Total Expenses	£8,599	£8,661	£8,730	£8,801	£8,877	£43,668
Profit Before Tax	£1,865	£1,960	£2,156	£2,357	£2,616	£10,955
Profit After Tax	£1,511	£1,588	£1,747	£1,910	£2,119	£8,874
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,709	£5,912	£9,913	£11,308	£12,081	£44,923
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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