Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£11,443
↗ 22%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,408 | £12,594 | £12,909 | £13,232 | £13,629 | £64,771 |
| Total Expenses | £9,986 | £10,050 | £10,125 | £10,201 | £10,283 | £50,644 |
| Profit Before Tax | £2,422 | £2,544 | £2,784 | £3,031 | £3,346 | £14,127 |
| Profit After Tax | £1,962 | £2,061 | £2,255 | £2,455 | £2,710 | £11,443 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,062 | £7,314 | £12,175 | £13,871 | £14,811 | £55,233 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change