Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£12,622
↗ 23%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £10,456 | £10,521 | £10,598 | £10,676 | £10,760 | £53,010 |
| Profit Before Tax | £2,685 | £2,816 | £3,073 | £3,337 | £3,672 | £15,583 |
| Profit After Tax | £2,174 | £2,281 | £2,489 | £2,703 | £2,975 | £12,622 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,574 | £7,843 | £12,992 | £14,791 | £15,788 | £58,988 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change