Flat L1 2 beds 2 baths

The Mill, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£41,440

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 26%After 5 Years

Return On Investment

112%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£20,868	£20,959	£21,078	£21,200	£21,339	£105,444
Profit Before Tax	£9,132	£9,491	£10,133	£10,792	£11,613	£51,160
Profit After Tax	£7,397	£7,688	£8,208	£8,741	£9,406	£41,440
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£19,395	£20,046	£31,545	£35,600	£37,876	£144,462
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	29%	112%

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