Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£21,255

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 26%After 5 Years

Return On Investment

114%

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	£17,940	£18,209	£18,664	£19,131	£19,705	£93,649
Total Expenses	£13,314	£13,387	£13,475	£13,566	£13,666	£67,408
Profit Before Tax	£4,626	£4,822	£5,189	£5,565	£6,039	£26,241
Profit After Tax	£3,747	£3,906	£4,203	£4,508	£4,891	£21,255
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£10,946	£11,320	£18,204	£20,621	£21,972	£83,064
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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