Flat L8 1 bed 1 bath

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£22,085

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£57,926

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,324	£15,554	£15,787	£16,182	£16,586	£79,433
Total Expenses	£10,288	£10,361	£10,425	£10,506	£10,589	£52,168
Profit Before Tax	£5,036	£5,193	£5,362	£5,676	£5,997	£27,265
Profit After Tax	£4,080	£4,207	£4,343	£4,597	£4,858	£22,085
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£10,378	£16,100	£18,032	£19,107	£16,393	£80,010
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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