Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£16,271
↗ 31%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,408 | £12,594 | £12,783 | £13,103 | £13,430 | £64,318 |
| Total Expenses | £8,711 | £8,779 | £8,839 | £8,913 | £8,988 | £44,230 |
| Profit Before Tax | £3,697 | £3,815 | £3,944 | £4,190 | £4,442 | £20,088 |
| Profit After Tax | £2,995 | £3,090 | £3,195 | £3,394 | £3,598 | £16,271 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £8,095 | £12,721 | £14,278 | £15,143 | £12,938 | £63,175 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change