Flat L8 1 bed 1 bath

Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£7,915

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,212	£10,365	£10,624	£10,890	£11,217	£53,308
Total Expenses	£8,574	£8,635	£8,704	£8,774	£8,850	£43,537
Profit Before Tax	£1,638	£1,730	£1,920	£2,116	£2,367	£9,771
Profit After Tax	£1,327	£1,401	£1,556	£1,714	£1,917	£7,915
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,526	£5,726	£9,722	£11,112	£11,879	£43,964
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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