Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£32,280
↗ 37%After 5 Years
Change In Property Value
£77,239
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,436 | £20,743 | £21,054 | £21,580 | £22,120 | £105,932 |
| Total Expenses | £13,051 | £13,132 | £13,204 | £13,298 | £13,395 | £66,079 |
| Profit Before Tax | £7,385 | £7,611 | £7,850 | £8,282 | £8,725 | £39,852 |
| Profit After Tax | £5,982 | £6,165 | £6,358 | £6,708 | £7,067 | £32,280 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £14,380 | £22,024 | £24,611 | £26,056 | £22,448 | £109,519 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change