Flat
L8
3 beds
3 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£38,380
↗ 30%After 5 Years
Change In Property Value
£103,023
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,196 | £29,634 | £30,375 | £31,134 | £32,068 | £152,407 |
| Total Expenses | £20,788 | £20,877 | £20,994 | £21,114 | £21,250 | £105,024 |
| Profit Before Tax | £8,408 | £8,757 | £9,380 | £10,020 | £10,818 | £47,383 |
| Profit After Tax | £6,811 | £7,093 | £7,598 | £8,116 | £8,762 | £38,380 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £18,809 | £19,451 | £30,935 | £34,975 | £37,233 | £141,403 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change