Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,828
↗ 27%After 5 Years
Change In Property Value
£64,397
↗ 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 | £18,252 | £18,526 | £18,989 | £19,464 | £20,048 | £95,278 |
| Total Expenses | £13,744 | £13,817 | £13,907 | £13,998 | £14,099 | £69,565 |
| Profit Before Tax | £4,508 | £4,708 | £5,082 | £5,466 | £5,949 | £25,713 |
| Profit After Tax | £3,652 | £3,814 | £4,117 | £4,427 | £4,818 | £20,828 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,152 | £11,539 | £18,704 | £21,216 | £22,614 | £85,225 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change