Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£31,572
↗ 37%After 5 Years
Change In Property Value
£75,860
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,076 | £20,377 | £20,683 | £21,200 | £21,730 | £104,066 |
| Total Expenses | £12,854 | £12,934 | £13,006 | £13,099 | £13,195 | £65,088 |
| Profit Before Tax | £7,222 | £7,443 | £7,677 | £8,101 | £8,535 | £38,977 |
| Profit After Tax | £5,850 | £6,029 | £6,218 | £6,561 | £6,913 | £31,572 |
| Change In Property Value | £8,249 | £15,576 | £17,926 | £19,002 | £15,107 | £75,860 |
| Net Return | £14,098 | £21,605 | £24,145 | £25,563 | £22,020 | £107,431 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change