Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£50,349

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£122,342

↗ 26%After 5 Years

Return On Investment

112%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£24,394	£24,494	£24,627	£24,763	£24,919	£123,197
Profit Before Tax	£11,114	£11,547	£12,315	£13,102	£14,082	£62,159
Profit After Tax	£9,002	£9,353	£9,975	£10,613	£11,406	£50,349
Change In Property Value	£14,249	£14,676	£27,713	£31,895	£33,809	£122,342
Net Return	£23,250	£24,029	£37,688	£42,508	£45,215	£172,691
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	16%	24%	27%	29%	112%

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