Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£35,456

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,583

↗ 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	£27,372	£27,783	£28,477	£29,189	£30,065	£142,886
Total Expenses	£19,613	£19,700	£19,813	£19,928	£20,058	£99,113
Profit Before Tax	£7,759	£8,082	£8,664	£9,261	£10,007	£43,773
Profit After Tax	£6,285	£6,547	£7,018	£7,502	£8,105	£35,456
Change In Property Value	£11,249	£11,586	£21,878	£25,180	£26,691	£96,583
Net Return	£17,533	£18,133	£28,896	£32,681	£34,796	£132,039
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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