Flat L8 2 beds 2 baths

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£33,737

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£80,012

↗ 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	£13,448	£13,529	£13,603	£13,699	£13,797	£68,076
Profit Before Tax	£7,720	£7,956	£8,205	£8,654	£9,114	£41,650
Profit After Tax	£6,254	£6,445	£6,646	£7,010	£7,383	£33,737
Change In Property Value	£8,700	£16,429	£18,908	£20,042	£15,934	£80,012
Net Return	£14,954	£22,873	£25,554	£27,052	£23,316	£113,749
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	25%	28%	30%	26%	126%

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