Flat L1 2 beds 2 baths

Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£25,586

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£70,824

↗ 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	£20,556	£20,864	£21,386	£21,921	£22,578	£107,305
Total Expenses	£14,964	£15,041	£15,136	£15,234	£15,342	£75,717
Profit Before Tax	£5,592	£5,823	£6,250	£6,687	£7,236	£31,588
Profit After Tax	£4,529	£4,717	£5,062	£5,417	£5,861	£25,586
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£12,778	£13,213	£21,105	£23,881	£25,433	£96,410
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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