Flat L8 2 beds 1 bath

One Baltic Square, Neptune Place, Liverpool L8

North West, England · L8

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£10,877

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,048	£12,229	£12,534	£12,848	£13,233	£62,892
Total Expenses	£9,751	£9,815	£9,889	£9,964	£10,045	£49,464
Profit Before Tax	£2,297	£2,413	£2,646	£2,884	£3,188	£13,428
Profit After Tax	£1,860	£1,955	£2,143	£2,336	£2,582	£10,877
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£6,810	£7,053	£11,771	£13,416	£14,328	£53,379
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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