Flat L8 2 beds 2 baths

One Baltic Square, Liverpool, 5 L8

North West, England · L8

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£16,113

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 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	£15,324	£15,554	£15,943	£16,341	£16,832	£79,993
Total Expenses	£11,864	£11,933	£12,015	£12,099	£12,190	£60,101
Profit Before Tax	£3,460	£3,621	£3,928	£4,243	£4,641	£19,892
Profit After Tax	£2,802	£2,933	£3,181	£3,436	£3,759	£16,113
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,102	£9,422	£15,435	£17,539	£18,708	£70,206
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	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