Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£35,200
↗ 38%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,900 | £22,228 | £22,562 | £23,126 | £23,704 | £113,521 |
| Total Expenses | £13,843 | £13,925 | £14,000 | £14,098 | £14,198 | £70,064 |
| Profit Before Tax | £8,058 | £8,303 | £8,562 | £9,028 | £9,506 | £43,457 |
| Profit After Tax | £6,527 | £6,726 | £6,935 | £7,313 | £7,700 | £35,200 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £15,527 | £23,721 | £26,495 | £28,046 | £24,183 | £117,971 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change