Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£17,741
↗ 32%After 5 Years
Change In Property Value
£49,649
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,537 | £13,876 | £14,222 | £68,112 |
| Total Expenses | £9,104 | £9,174 | £9,235 | £9,310 | £9,388 | £46,210 |
| Profit Before Tax | £4,036 | £4,163 | £4,303 | £4,565 | £4,835 | £21,902 |
| Profit After Tax | £3,269 | £3,372 | £3,485 | £3,698 | £3,916 | £17,741 |
| Change In Property Value | £5,399 | £10,194 | £11,733 | £12,437 | £9,887 | £49,649 |
| Net Return | £8,668 | £13,567 | £15,218 | £16,134 | £13,803 | £67,390 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change