Flat L8 2 beds 2 baths

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£26,676

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,900	£22,228	£22,784	£23,354	£24,054	£114,321
Total Expenses	£16,093	£16,171	£16,270	£16,371	£16,483	£81,388
Profit Before Tax	£5,808	£6,057	£6,514	£6,983	£7,571	£32,933
Profit After Tax	£4,704	£4,906	£5,277	£5,656	£6,133	£26,676
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£13,704	£14,176	£22,781	£25,803	£27,488	£103,952
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	28%	29%	111%

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