Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£25,497

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,168	£21,486	£22,023	£22,573	£23,250	£110,500
Total Expenses	£15,623	£15,700	£15,797	£15,896	£16,006	£79,022
Profit Before Tax	£5,545	£5,785	£6,226	£6,677	£7,244	£31,478
Profit After Tax	£4,492	£4,686	£5,043	£5,409	£5,868	£25,497
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£13,192	£13,647	£21,964	£24,884	£26,511	£100,198
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	24%	28%	29%	111%

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