Flat
L1
2 beds
2 baths
The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£44,136
↗ 32%After 5 Years
Change In Property Value
£109,462
↗ 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 | £31,764 | £32,240 | £33,046 | £33,873 | £34,889 | £165,812 |
| Total Expenses | £22,036 | £22,130 | £22,253 | £22,380 | £22,524 | £111,324 |
| Profit Before Tax | £9,728 | £10,111 | £10,793 | £11,493 | £12,365 | £54,488 |
| Profit After Tax | £7,879 | £8,190 | £8,742 | £9,309 | £10,015 | £44,136 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £20,628 | £21,320 | £33,538 | £37,847 | £40,265 | £153,598 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change