Flat
L8
3 beds
3 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£49,746
↗ 39%After 5 Years
Change In Property Value
£110,347
↗ 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 | £29,196 | £29,634 | £30,078 | £30,830 | £31,601 | £151,340 |
| Total Expenses | £17,788 | £17,882 | £17,967 | £18,084 | £18,204 | £89,925 |
| Profit Before Tax | £11,408 | £11,752 | £12,111 | £12,746 | £13,397 | £61,415 |
| Profit After Tax | £9,240 | £9,519 | £9,810 | £10,324 | £10,852 | £49,746 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £21,239 | £32,176 | £35,886 | £37,965 | £32,826 | £160,093 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 17% | 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