Flat L1 1 bed 1 bath

Millers Place, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£9,011

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

105%

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£8,603	£8,664	£8,734	£8,805	£8,881	£43,687
Profit Before Tax	£1,897	£1,993	£2,190	£2,392	£2,652	£11,124
Profit After Tax	£1,537	£1,615	£1,774	£1,938	£2,148	£9,011
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,735	£5,939	£9,940	£11,336	£12,110	£45,060
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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