Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£29,354
↗ 37%After 5 Years
Change In Property Value
£71,721
↗ 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 | £18,972 | £19,257 | £19,545 | £20,034 | £20,535 | £98,343 |
| Total Expenses | £12,261 | £12,340 | £12,409 | £12,500 | £12,593 | £62,103 |
| Profit Before Tax | £6,711 | £6,917 | £7,136 | £7,534 | £7,942 | £36,240 |
| Profit After Tax | £5,436 | £5,603 | £5,780 | £6,102 | £6,433 | £29,354 |
| Change In Property Value | £7,799 | £14,726 | £16,948 | £17,965 | £14,282 | £71,721 |
| Net Return | £13,234 | £20,329 | £22,729 | £24,068 | £20,716 | £101,075 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change