Flat L8 2 beds 2 baths

Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£17,299

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 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	£16,056	£16,297	£16,704	£17,122	£17,636	£83,814
Total Expenses	£12,332	£12,402	£12,486	£12,572	£12,666	£62,457
Profit Before Tax	£3,724	£3,895	£4,218	£4,550	£4,970	£21,357
Profit After Tax	£3,016	£3,155	£3,417	£3,686	£4,026	£17,299
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£9,615	£9,951	£16,251	£18,457	£19,683	£73,956
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	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