Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£38,372

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,196	£29,634	£30,375	£31,134	£32,068	£152,407
Total Expenses	£20,790	£20,879	£20,996	£21,116	£21,252	£105,034
Profit Before Tax	£8,406	£8,755	£9,378	£10,018	£10,816	£47,373
Profit After Tax	£6,809	£7,091	£7,596	£8,115	£8,761	£38,372
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£18,809	£19,451	£30,936	£34,976	£37,235	£141,408
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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