Flat
L1
2 beds
2 baths
Millers Place, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£24,966
↗ 30%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
114%
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 | £20,184 | £20,487 | £20,999 | £21,524 | £22,170 | £105,363 |
| Total Expenses | £14,731 | £14,807 | £14,901 | £14,997 | £15,105 | £74,541 |
| Profit Before Tax | £5,453 | £5,680 | £6,098 | £6,526 | £7,065 | £30,822 |
| Profit After Tax | £4,417 | £4,601 | £4,939 | £5,286 | £5,723 | £24,966 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,517 | £12,944 | £20,694 | £23,418 | £24,942 | £94,515 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change