Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£22,006

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£18,984	£19,269	£19,750	£20,244	£20,852	£99,099
Total Expenses	£14,214	£14,288	£14,380	£14,473	£14,576	£71,931
Profit Before Tax	£4,770	£4,980	£5,371	£5,771	£6,275	£27,168
Profit After Tax	£3,864	£4,034	£4,350	£4,675	£5,083	£22,006
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£11,664	£12,068	£19,521	£22,135	£23,591	£88,979
Return From Rental Income (%)	5%	5%	5%	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