Flat L8 2 beds 2 baths

One Baltic Square, Liverpool, 5 L8

North West, England · L8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£26,467

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 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	£11,474	£11,550	£11,618	£11,705	£11,794	£58,141
Profit Before Tax	£6,046	£6,233	£6,432	£6,796	£7,169	£32,675
Profit After Tax	£4,897	£5,048	£5,210	£5,505	£5,807	£26,467
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£12,097	£18,644	£20,857	£22,091	£18,994	£92,684
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