Flat L8 2 beds 2 baths

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£25,505

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£74,688

↗ 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	£15,621	£15,698	£15,795	£15,894	£16,004	£79,012
Profit Before Tax	£5,547	£5,787	£6,228	£6,679	£7,246	£31,488
Profit After Tax	£4,493	£4,688	£5,044	£5,410	£5,869	£25,505
Change In Property Value	£8,699	£8,959	£16,918	£19,472	£20,640	£74,688
Net Return	£13,192	£13,647	£21,963	£24,882	£26,509	£100,193
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