Flat
L8
3 beds
3 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£49,739
↗ 39%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,196 | £29,634 | £30,078 | £30,830 | £31,601 | £151,340 |
| Total Expenses | £17,790 | £17,883 | £17,969 | £18,086 | £18,206 | £89,933 |
| Profit Before Tax | £11,406 | £11,751 | £12,110 | £12,745 | £13,396 | £61,407 |
| Profit After Tax | £9,239 | £9,518 | £9,809 | £10,323 | £10,850 | £49,739 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £21,239 | £32,178 | £35,888 | £37,967 | £32,828 | £160,101 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change