Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£12,055
↗ 23%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £10,221 | £10,286 | £10,362 | £10,439 | £10,522 | £51,830 |
| Profit Before Tax | £2,559 | £2,685 | £2,934 | £3,190 | £3,515 | £14,883 |
| Profit After Tax | £2,073 | £2,175 | £2,377 | £2,584 | £2,847 | £12,055 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,323 | £7,583 | £12,588 | £14,336 | £15,304 | £57,133 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change