Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£19,197
↗ 33%After 5 Years
Change In Property Value
£52,422
↗ 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 | £13,872 | £14,080 | £14,291 | £14,649 | £15,015 | £71,907 |
| Total Expenses | £9,500 | £9,571 | £9,633 | £9,711 | £9,790 | £48,206 |
| Profit Before Tax | £4,372 | £4,509 | £4,658 | £4,938 | £5,225 | £23,700 |
| Profit After Tax | £3,541 | £3,652 | £3,773 | £3,999 | £4,232 | £19,197 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £9,241 | £14,416 | £16,161 | £17,131 | £14,671 | £71,619 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 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