Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£33,743
↗ 38%After 5 Years
Change In Property Value
£79,998
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,168 | £21,486 | £21,808 | £22,353 | £22,912 | £109,726 |
| Total Expenses | £13,446 | £13,528 | £13,601 | £13,697 | £13,796 | £68,068 |
| Profit Before Tax | £7,722 | £7,958 | £8,207 | £8,656 | £9,116 | £41,659 |
| Profit After Tax | £6,255 | £6,446 | £6,648 | £7,011 | £7,384 | £33,743 |
| Change In Property Value | £8,699 | £16,426 | £18,904 | £20,039 | £15,931 | £79,998 |
| Net Return | £14,953 | £22,872 | £25,552 | £27,050 | £23,315 | £113,742 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change