Flat L8 2 beds 2 baths

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£30,856

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£74,494

↗ 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	£19,716	£20,012	£20,312	£20,820	£21,340	£102,200
Total Expenses	£12,659	£12,738	£12,809	£12,902	£12,997	£64,106
Profit Before Tax	£7,057	£7,273	£7,502	£7,918	£8,343	£38,094
Profit After Tax	£5,716	£5,891	£6,077	£6,413	£6,758	£30,856
Change In Property Value	£8,100	£15,296	£17,604	£18,660	£14,835	£74,494
Net Return	£13,816	£21,187	£23,681	£25,073	£21,593	£105,350
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
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