Flat
L8
1 bed
1 bath
Rs One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£13,799
↗ 26%After 5 Years
Change In Property Value
£45,065
↗ 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 | £13,236 | £13,435 | £13,770 | £14,115 | £14,538 | £69,094 |
| Total Expenses | £10,265 | £10,331 | £10,407 | £10,485 | £10,570 | £52,058 |
| Profit Before Tax | £2,971 | £3,104 | £3,363 | £3,629 | £3,968 | £17,035 |
| Profit After Tax | £2,407 | £2,514 | £2,724 | £2,940 | £3,214 | £13,799 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,655 | £7,920 | £12,932 | £14,688 | £15,668 | £58,864 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change