Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£47,234

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£115,915

↗ 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	£33,636	£34,141	£34,994	£35,869	£36,945	£175,584
Total Expenses	£23,217	£23,314	£23,442	£23,573	£23,724	£117,270
Profit Before Tax	£10,419	£10,827	£11,552	£12,295	£13,221	£58,314
Profit After Tax	£8,439	£8,770	£9,357	£9,959	£10,709	£47,234
Change In Property Value	£13,500	£13,905	£26,257	£30,220	£32,033	£115,915
Net Return	£21,939	£22,675	£35,614	£40,179	£42,742	£163,149
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	24%	28%	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