Flat L1 1 bed 1 bath

Rs The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£15,224

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

111%

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	£14,244	£14,458	£14,819	£15,190	£15,645	£74,356
Total Expenses	£10,961	£11,028	£11,107	£11,188	£11,276	£55,560
Profit Before Tax	£3,283	£3,430	£3,712	£4,002	£4,369	£18,795
Profit After Tax	£2,660	£2,778	£3,007	£3,241	£3,539	£15,224
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,358	£8,647	£14,090	£15,997	£17,060	£64,153
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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