Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£24,326

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£15,151	£15,227	£15,322	£15,419	£15,527	£76,646
Profit Before Tax	£5,285	£5,515	£5,939	£6,374	£6,919	£30,032
Profit After Tax	£4,281	£4,467	£4,811	£5,163	£5,605	£24,326
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£12,680	£13,118	£21,146	£23,963	£25,533	£96,438
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	24%	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