Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£20,213

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 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	£17,244	£17,503	£17,940	£18,389	£18,940	£90,016
Total Expenses	£12,848	£12,920	£13,006	£13,095	£13,193	£65,061
Profit Before Tax	£4,396	£4,583	£4,934	£5,294	£5,748	£24,955
Profit After Tax	£3,561	£3,712	£3,997	£4,288	£4,656	£20,213
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£10,460	£10,818	£17,414	£19,730	£21,024	£79,446
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	114%

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