Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£11,451
↗ 22%After 5 Years
Change In Property Value
£43,777
↗ 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 | £9,984 | £10,048 | £10,123 | £10,199 | £10,281 | £50,634 |
| Profit Before Tax | £2,424 | £2,546 | £2,786 | £3,033 | £3,348 | £14,137 |
| Profit After Tax | £1,964 | £2,062 | £2,257 | £2,457 | £2,712 | £11,451 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,062 | £7,314 | £12,173 | £13,870 | £14,809 | £55,228 |
| 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