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

£28,428

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£74,688

↗ 26%After 5 Years

Return On Investment

115%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,936	£22,265	£22,822	£23,392	£24,094	£114,509
Total Expenses	£15,697	£15,776	£15,875	£15,976	£16,089	£79,413
Profit Before Tax	£6,239	£6,489	£6,947	£7,416	£8,005	£35,096
Profit After Tax	£5,053	£5,256	£5,627	£6,007	£6,484	£28,428
Change In Property Value	£8,699	£8,959	£16,918	£19,472	£20,640	£74,688
Net Return	£13,752	£14,215	£22,545	£25,479	£27,124	£103,116
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change