Flat
L8
2 beds
2 baths
Rs One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£17,866
↗ 26%After 5 Years
Change In Property Value
£57,945
↗ 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 | £16,416 | £16,662 | £17,079 | £17,506 | £18,031 | £85,694 |
| Total Expenses | £12,566 | £12,637 | £12,722 | £12,808 | £12,903 | £63,637 |
| Profit Before Tax | £3,850 | £4,025 | £4,357 | £4,697 | £5,127 | £22,057 |
| Profit After Tax | £3,118 | £3,260 | £3,529 | £3,805 | £4,153 | £17,866 |
| Change In Property Value | £6,749 | £6,951 | £13,126 | £15,107 | £16,013 | £57,945 |
| Net Return | £9,867 | £10,211 | £16,655 | £18,911 | £20,166 | £75,810 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change