Flat
L1
2 beds
2 baths
Rs The Mill, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£32,686
↗ 31%After 5 Years
Change In Property Value
£84,991
↗ 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 | £24,744 | £25,115 | £25,743 | £26,387 | £27,178 | £129,167 |
| Total Expenses | £17,565 | £17,648 | £17,754 | £17,862 | £17,984 | £88,814 |
| Profit Before Tax | £7,179 | £7,467 | £7,989 | £8,524 | £9,194 | £40,353 |
| Profit After Tax | £5,815 | £6,048 | £6,471 | £6,905 | £7,447 | £32,686 |
| Change In Property Value | £9,899 | £10,195 | £19,252 | £22,158 | £23,487 | £84,991 |
| Net Return | £15,713 | £16,244 | £25,724 | £29,063 | £30,935 | £117,678 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change