Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£35,206
↗ 38%After 5 Years
Change In Property Value
£82,757
↗ 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 | £21,900 | £22,228 | £22,562 | £23,126 | £23,704 | £113,521 |
| Total Expenses | £13,841 | £13,924 | £13,998 | £14,096 | £14,197 | £70,056 |
| Profit Before Tax | £8,059 | £8,305 | £8,564 | £9,030 | £9,507 | £43,465 |
| Profit After Tax | £6,528 | £6,727 | £6,937 | £7,314 | £7,701 | £35,206 |
| Change In Property Value | £8,999 | £16,992 | £19,556 | £20,730 | £16,480 | £82,757 |
| Net Return | £15,526 | £23,719 | £26,493 | £28,044 | £24,181 | £117,964 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change