Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£20,836
↗ 27%After 5 Years
Change In Property Value
£64,384
↗ 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 | £18,252 | £18,526 | £18,989 | £19,464 | £20,048 | £95,278 |
| Total Expenses | £13,742 | £13,815 | £13,905 | £13,996 | £14,097 | £69,555 |
| Profit Before Tax | £4,510 | £4,710 | £5,084 | £5,468 | £5,951 | £25,723 |
| Profit After Tax | £3,653 | £3,815 | £4,118 | £4,429 | £4,820 | £20,836 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £11,152 | £11,539 | £18,703 | £21,214 | £22,612 | £85,220 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 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