Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool, 5 L8
North West, England · L8
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£22,078
↗ 34%After 5 Years
Change In Property Value
£57,940
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,324 | £15,554 | £15,787 | £16,182 | £16,586 | £79,433 |
| Total Expenses | £10,289 | £10,362 | £10,426 | £10,508 | £10,591 | £52,176 |
| Profit Before Tax | £5,035 | £5,192 | £5,361 | £5,674 | £5,996 | £27,257 |
| Profit After Tax | £4,078 | £4,205 | £4,342 | £4,596 | £4,856 | £22,078 |
| Change In Property Value | £6,300 | £11,897 | £13,692 | £14,513 | £11,538 | £57,940 |
| Net Return | £10,378 | £16,102 | £18,034 | £19,109 | £16,394 | £80,018 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change