Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£46,111

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£103,450

↗ 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	£16,801	£16,892	£16,975	£17,087	£17,202	£84,958
Profit Before Tax	£10,571	£10,890	£11,224	£11,817	£12,425	£56,927
Profit After Tax	£8,562	£8,821	£9,092	£9,572	£10,064	£46,111
Change In Property Value	£11,249	£21,241	£24,446	£25,913	£20,601	£103,450
Net Return	£19,811	£30,062	£33,538	£35,485	£30,665	£149,561
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