Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£41,029

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 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	£29,892	£30,340	£31,099	£31,876	£32,833	£156,040
Total Expenses	£20,857	£20,948	£21,067	£21,188	£21,327	£105,387
Profit Before Tax	£9,035	£9,392	£10,032	£10,688	£11,506	£50,653
Profit After Tax	£7,318	£7,608	£8,126	£8,657	£9,320	£41,029
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£19,317	£19,966	£31,463	£35,516	£37,790	£144,051
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