Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£27,930
↗ 37%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,252 | £18,526 | £18,804 | £19,274 | £19,756 | £94,611 |
| Total Expenses | £11,869 | £11,946 | £12,015 | £12,104 | £12,195 | £60,129 |
| Profit Before Tax | £6,383 | £6,579 | £6,789 | £7,170 | £7,561 | £34,482 |
| Profit After Tax | £5,170 | £5,329 | £5,499 | £5,808 | £6,124 | £27,930 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £12,670 | £19,492 | £21,798 | £23,085 | £19,860 | £96,906 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change