Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£27,423

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£74,688

↗ 26%After 5 Years

Return On Investment

113%

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	£21,672	£21,997	£22,547	£23,111	£23,804	£113,131
Total Expenses	£15,671	£15,749	£15,847	£15,948	£16,060	£79,275
Profit Before Tax	£6,001	£6,248	£6,700	£7,163	£7,744	£33,856
Profit After Tax	£4,861	£5,061	£5,427	£5,802	£6,273	£27,423
Change In Property Value	£8,699	£8,959	£16,918	£19,472	£20,640	£74,688
Net Return	£13,559	£14,020	£22,345	£25,274	£26,913	£102,111
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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