Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£26,684
↗ 29%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,900 | £22,228 | £22,784 | £23,354 | £24,054 | £114,321 |
| Total Expenses | £16,091 | £16,169 | £16,268 | £16,369 | £16,481 | £81,378 |
| Profit Before Tax | £5,809 | £6,059 | £6,516 | £6,985 | £7,573 | £32,943 |
| Profit After Tax | £4,706 | £4,908 | £5,278 | £5,658 | £6,134 | £26,684 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £13,704 | £14,176 | £22,780 | £25,801 | £27,486 | £103,948 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change