Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£47,242

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 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	£33,636	£34,141	£34,994	£35,869	£36,945	£175,584
Total Expenses	£23,215	£23,312	£23,440	£23,571	£23,722	£117,261
Profit Before Tax	£10,421	£10,829	£11,554	£12,297	£13,223	£58,324
Profit After Tax	£8,441	£8,771	£9,359	£9,961	£10,711	£47,242
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£21,939	£22,675	£35,613	£40,177	£42,740	£163,144
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	24%	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