Flat L8 2 beds 2 baths

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£23,185

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,716	£20,012	£20,512	£21,025	£21,656	£102,920
Total Expenses	£14,684	£14,759	£14,852	£14,948	£15,053	£74,297
Profit Before Tax	£5,032	£5,252	£5,660	£6,077	£6,602	£28,624
Profit After Tax	£4,076	£4,254	£4,584	£4,923	£5,348	£23,185
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£12,176	£12,597	£20,339	£23,054	£24,568	£92,734
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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