Flat
L8
1 bed
1 bath
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£12,018
↗ 22%After 5 Years
Change In Property Value
£45,065
↗ 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 | £12,768 | £12,960 | £13,284 | £13,616 | £14,024 | £66,651 |
| Total Expenses | £10,218 | £10,283 | £10,358 | £10,436 | £10,519 | £51,814 |
| Profit Before Tax | £2,550 | £2,676 | £2,925 | £3,180 | £3,505 | £14,837 |
| Profit After Tax | £2,066 | £2,168 | £2,369 | £2,576 | £2,839 | £12,018 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,314 | £7,574 | £12,578 | £14,325 | £15,293 | £57,083 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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