Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£16,121
↗ 25%After 5 Years
Change In Property Value
£54,081
↗ 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 | £15,324 | £15,554 | £15,943 | £16,341 | £16,832 | £79,993 |
| Total Expenses | £11,862 | £11,931 | £12,013 | £12,097 | £12,188 | £60,091 |
| Profit Before Tax | £3,462 | £3,623 | £3,930 | £4,245 | £4,643 | £19,902 |
| Profit After Tax | £2,804 | £2,934 | £3,183 | £3,438 | £3,761 | £16,121 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,103 | £9,422 | £15,434 | £17,537 | £18,706 | £70,201 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change