Flat
L1
2 beds
2 baths
Millers Place, Liverpool Waterfront - 7%+ Projected Returns P, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£25,202
↗ 30%After 5 Years
Change In Property Value
£69,536
↗ 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 | £20,244 | £20,548 | £21,061 | £21,588 | £22,236 | £105,676 |
| Total Expenses | £14,735 | £14,811 | £14,905 | £15,002 | £15,109 | £74,562 |
| Profit Before Tax | £5,509 | £5,737 | £6,156 | £6,586 | £7,126 | £31,114 |
| Profit After Tax | £4,463 | £4,647 | £4,986 | £5,335 | £5,772 | £25,202 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £12,561 | £12,988 | £20,738 | £23,463 | £24,988 | £94,739 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change