Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£16,987
↗ 32%After 5 Years
Change In Property Value
£48,269
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,768 | £12,960 | £13,154 | £13,483 | £13,820 | £66,184 |
| Total Expenses | £8,906 | £8,975 | £9,035 | £9,110 | £9,186 | £45,213 |
| Profit Before Tax | £3,862 | £3,985 | £4,119 | £4,373 | £4,633 | £20,971 |
| Profit After Tax | £3,128 | £3,227 | £3,336 | £3,542 | £3,753 | £16,987 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £8,377 | £13,138 | £14,743 | £15,633 | £13,365 | £65,256 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change