Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£44,128

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£31,764	£32,240	£33,046	£33,873	£34,889	£165,812
Total Expenses	£22,038	£22,132	£22,255	£22,382	£22,526	£111,334
Profit Before Tax	£9,726	£10,109	£10,791	£11,491	£12,363	£54,478
Profit After Tax	£7,878	£8,188	£8,741	£9,307	£10,014	£44,128
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£20,628	£21,320	£33,539	£37,848	£40,267	£153,603
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