Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£18,753

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£12,373	£12,443	£12,528	£12,614	£12,710	£62,668
Profit Before Tax	£4,068	£4,243	£4,576	£4,917	£5,348	£23,151
Profit After Tax	£3,295	£3,437	£3,707	£3,983	£4,332	£18,753
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£9,895	£10,235	£16,543	£18,757	£19,992	£75,422
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	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