Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£35,200

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£82,771

↗ 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	£13,843	£13,925	£14,000	£14,098	£14,198	£70,064
Profit Before Tax	£8,058	£8,303	£8,562	£9,028	£9,506	£43,457
Profit After Tax	£6,527	£6,726	£6,935	£7,313	£7,700	£35,200
Change In Property Value	£9,000	£16,995	£19,560	£20,733	£16,483	£82,771
Net Return	£15,527	£23,721	£26,495	£28,046	£24,183	£117,971
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
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