Flat
L1
1 bed
1 bath
Millers Place, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£13,817
↗ 25%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
109%
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 | £13,452 | £13,654 | £13,995 | £14,345 | £14,775 | £70,221 |
| Total Expenses | £10,485 | £10,551 | £10,628 | £10,707 | £10,793 | £53,163 |
| Profit Before Tax | £2,967 | £3,103 | £3,367 | £3,638 | £3,983 | £17,058 |
| Profit After Tax | £2,403 | £2,513 | £2,727 | £2,947 | £3,226 | £13,817 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,802 | £8,074 | £13,227 | £15,031 | £16,036 | £60,170 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change