Flat
L1
2 beds
2 baths
Rs The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£32,366
↗ 31%After 5 Years
Change In Property Value
£84,991
↗ 26%After 5 Years
Return On Investment
113%
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 | £24,660 | £25,030 | £25,656 | £26,297 | £27,086 | £128,729 |
| Total Expenses | £17,557 | £17,640 | £17,745 | £17,853 | £17,975 | £88,770 |
| Profit Before Tax | £7,103 | £7,390 | £7,910 | £8,444 | £9,111 | £39,959 |
| Profit After Tax | £5,754 | £5,986 | £6,407 | £6,839 | £7,380 | £32,366 |
| Change In Property Value | £9,899 | £10,195 | £19,252 | £22,158 | £23,487 | £84,991 |
| Net Return | £15,652 | £16,181 | £25,660 | £28,997 | £30,867 | £117,358 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change