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
£145,982First YearProfit From Rental Income
£47,653
↗ 33%After 5 Years
Change In Property Value
£115,902
↗ 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 | £33,744 | £34,250 | £35,106 | £35,984 | £37,064 | £176,148 |
| Total Expenses | £23,226 | £23,323 | £23,451 | £23,583 | £23,734 | £117,317 |
| Profit Before Tax | £10,518 | £10,927 | £11,655 | £12,401 | £13,330 | £58,831 |
| Profit After Tax | £8,519 | £8,851 | £9,441 | £10,045 | £10,797 | £47,653 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £22,018 | £22,755 | £35,695 | £40,261 | £42,827 | £163,555 |
| 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