Flat L1 1 bed 1 bath

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£18,981

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

113%

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	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£12,379	£12,449	£12,534	£12,621	£12,716	£62,699
Profit Before Tax	£4,122	£4,298	£4,632	£4,974	£5,407	£23,433
Profit After Tax	£3,338	£3,482	£3,752	£4,029	£4,380	£18,981
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£9,938	£10,280	£16,589	£18,803	£20,040	£75,650
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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