Flat
L8
1 bed
1 bath
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£14,815
↗ 30%After 5 Years
Change In Property Value
£44,131
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,676 | £11,851 | £12,029 | £12,330 | £12,638 | £60,524 |
| Total Expenses | £8,314 | £8,382 | £8,440 | £8,512 | £8,586 | £42,234 |
| Profit Before Tax | £3,362 | £3,470 | £3,589 | £3,817 | £4,052 | £18,290 |
| Profit After Tax | £2,723 | £2,810 | £2,907 | £3,092 | £3,282 | £14,815 |
| Change In Property Value | £4,799 | £9,061 | £10,429 | £11,054 | £8,788 | £44,131 |
| Net Return | £7,522 | £11,872 | £13,335 | £14,146 | £12,070 | £58,946 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change