Flat L8 1 bed 1 bath

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£13,186

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

110%

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	£12,864	£13,057	£13,383	£13,718	£14,130	£67,152
Total Expenses	£10,029	£10,094	£10,170	£10,247	£10,331	£50,872
Profit Before Tax	£2,835	£2,962	£3,213	£3,471	£3,798	£16,280
Profit After Tax	£2,296	£2,400	£2,603	£2,811	£3,077	£13,186
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,395	£7,651	£12,519	£14,224	£15,174	£56,964
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

Net Return Over 5 Years

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