Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£32,274

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£77,253

↗ 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	£20,436	£20,743	£21,054	£21,580	£22,120	£105,932
Total Expenses	£13,053	£13,133	£13,205	£13,300	£13,396	£66,087
Profit Before Tax	£7,383	£7,609	£7,848	£8,280	£8,723	£39,844
Profit After Tax	£5,981	£6,164	£6,357	£6,707	£7,066	£32,274
Change In Property Value	£8,400	£15,862	£18,256	£19,351	£15,384	£77,253
Net Return	£14,381	£22,026	£24,613	£26,058	£22,450	£109,527
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	25%	28%	30%	26%	127%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change