Flat
L8
1 bed
1 bath
Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£6,082
↗ 20%After 5 Years
Change In Property Value
£27,577
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,296 | £7,405 | £7,517 | £7,704 | £7,897 | £37,819 |
| Total Expenses | £5,945 | £6,006 | £6,059 | £6,119 | £6,181 | £30,311 |
| Profit Before Tax | £1,351 | £1,399 | £1,458 | £1,585 | £1,716 | £7,509 |
| Profit After Tax | £1,094 | £1,133 | £1,181 | £1,284 | £1,390 | £6,082 |
| Change In Property Value | £2,999 | £5,662 | £6,517 | £6,908 | £5,492 | £27,577 |
| Net Return | £4,092 | £6,795 | £7,698 | £8,192 | £6,882 | £33,659 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change