Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£26,474

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£66,203

↗ 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	£17,520	£17,783	£18,050	£18,501	£18,963	£90,816
Total Expenses	£11,472	£11,549	£11,616	£11,703	£11,792	£58,133
Profit Before Tax	£6,048	£6,234	£6,433	£6,797	£7,171	£32,684
Profit After Tax	£4,899	£5,050	£5,211	£5,506	£5,809	£26,474
Change In Property Value	£7,199	£13,593	£15,645	£16,583	£13,184	£66,203
Net Return	£12,097	£18,643	£20,855	£22,089	£18,992	£92,677
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	17%	26%	29%	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