Flat
L8
1 bed
1 bath
Rs One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£59,485First YearProfit From Rental Income
£14,375
↗ 24%After 5 Years
Change In Property Value
£50,217
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,232 | £14,445 | £14,807 | £15,177 | £15,632 | £74,293 |
| Total Expenses | £11,158 | £11,225 | £11,304 | £11,385 | £11,473 | £56,546 |
| Profit Before Tax | £3,074 | £3,220 | £3,502 | £3,792 | £4,159 | £17,747 |
| Profit After Tax | £2,490 | £2,608 | £2,837 | £3,071 | £3,369 | £14,375 |
| Change In Property Value | £5,849 | £6,024 | £11,375 | £13,092 | £13,877 | £50,217 |
| Net Return | £8,339 | £8,632 | £14,212 | £16,163 | £17,246 | £64,592 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change