Flat L8 1 bed 1 bath

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£16,987

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,269

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,768	£12,960	£13,154	£13,483	£13,820	£66,184
Total Expenses	£8,906	£8,975	£9,035	£9,110	£9,186	£45,213
Profit Before Tax	£3,862	£3,985	£4,119	£4,373	£4,633	£20,971
Profit After Tax	£3,128	£3,227	£3,336	£3,542	£3,753	£16,987
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£8,377	£13,138	£14,743	£15,633	£13,365	£65,256
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

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