Flat
L8
1 bed
1 bath
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£13,352
↗ 29%After 5 Years
Change In Property Value
£41,372
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,944 | £11,108 | £11,275 | £11,557 | £11,846 | £56,729 |
| Total Expenses | £7,919 | £7,985 | £8,043 | £8,113 | £8,185 | £40,245 |
| Profit Before Tax | £3,025 | £3,123 | £3,232 | £3,444 | £3,661 | £16,484 |
| Profit After Tax | £2,450 | £2,529 | £2,618 | £2,789 | £2,965 | £13,352 |
| Change In Property Value | £4,499 | £8,495 | £9,777 | £10,363 | £8,239 | £41,372 |
| Net Return | £6,949 | £11,024 | £12,394 | £13,152 | £11,204 | £54,723 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change