Flat L8 2 beds 2 baths

Rs One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£68,485First Year

Profit From Rental Income

After 5 Years

£24,256

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£62,064

↗ 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	£16,416	£16,662	£16,912	£17,335	£17,768	£85,094
Total Expenses	£10,879	£10,954	£11,020	£11,104	£11,190	£55,148
Profit Before Tax	£5,537	£5,708	£5,892	£6,231	£6,578	£29,946
Profit After Tax	£4,485	£4,624	£4,773	£5,047	£5,328	£24,256
Change In Property Value	£6,749	£12,743	£14,667	£15,547	£12,359	£62,064
Net Return	£11,233	£17,367	£19,439	£20,594	£17,688	£86,321
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	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