Flat
L1
2 beds
2 baths
The Mill, Liverpool Waterfront Apartments - 6% Assured Returns, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£47,691
↗ 33%After 5 Years
Change In Property Value
£115,915
↗ 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 | £33,756 | £34,262 | £35,119 | £35,997 | £37,077 | £176,211 |
| Total Expenses | £23,229 | £23,326 | £23,455 | £23,586 | £23,737 | £117,333 |
| Profit Before Tax | £10,527 | £10,936 | £11,664 | £12,411 | £13,340 | £58,878 |
| Profit After Tax | £8,527 | £8,858 | £9,448 | £10,053 | £10,805 | £47,691 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £22,027 | £22,763 | £35,705 | £40,272 | £42,838 | £163,606 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 16% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change