Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£35,448

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,372	£27,783	£28,477	£29,189	£30,065	£142,886
Total Expenses	£19,615	£19,702	£19,815	£19,930	£20,060	£99,122
Profit Before Tax	£7,757	£8,080	£8,662	£9,259	£10,005	£43,763
Profit After Tax	£6,283	£6,545	£7,016	£7,500	£8,104	£35,448
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£17,533	£18,132	£28,898	£32,683	£34,798	£132,044
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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