Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£31,565
↗ 37%After 5 Years
Change In Property Value
£75,873
↗ 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 | £20,076 | £20,377 | £20,683 | £21,200 | £21,730 | £104,066 |
| Total Expenses | £12,856 | £12,936 | £13,007 | £13,101 | £13,197 | £65,097 |
| Profit Before Tax | £7,220 | £7,441 | £7,675 | £8,099 | £8,533 | £38,969 |
| Profit After Tax | £5,848 | £6,027 | £6,217 | £6,560 | £6,912 | £31,565 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £14,098 | £21,606 | £24,147 | £25,566 | £22,021 | £107,438 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 25% | 28% | 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