Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£46,105

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£103,464

↗ 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	£27,372	£27,783	£28,199	£28,904	£29,627	£141,885
Total Expenses	£16,803	£16,894	£16,977	£17,089	£17,204	£84,966
Profit Before Tax	£10,569	£10,889	£11,223	£11,815	£12,423	£56,919
Profit After Tax	£8,561	£8,820	£9,090	£9,570	£10,063	£46,105
Change In Property Value	£11,250	£21,244	£24,450	£25,917	£20,604	£103,464
Net Return	£19,811	£30,064	£33,540	£35,487	£30,666	£149,568
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	17%	25%	28%	30%	26%	125%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change