Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£23,752
↗ 28%After 5 Years
Change In Property Value
£70,837
↗ 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 | £20,076 | £20,377 | £20,887 | £21,409 | £22,051 | £104,799 |
| Total Expenses | £14,918 | £14,994 | £15,088 | £15,184 | £15,291 | £75,476 |
| Profit Before Tax | £5,158 | £5,383 | £5,798 | £6,224 | £6,760 | £29,323 |
| Profit After Tax | £4,178 | £4,360 | £4,697 | £5,042 | £5,475 | £23,752 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £12,428 | £12,858 | £20,743 | £23,509 | £25,051 | £94,589 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 24% | 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