Flat L8 1 bed 1 bath

Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£3,245

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£25,746

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,296	£7,405	£7,591	£7,780	£8,014	£38,086
Total Expenses	£6,695	£6,752	£6,814	£6,876	£6,942	£34,079
Profit Before Tax	£601	£653	£777	£904	£1,071	£4,007
Profit After Tax	£487	£529	£629	£732	£868	£3,245
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£3,485	£3,618	£6,461	£7,444	£7,983	£28,991
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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