Flat L8 1 bed 1 bath

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£19,529

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

114%

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	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£12,393	£12,464	£12,549	£12,636	£12,732	£62,774
Profit Before Tax	£4,251	£4,430	£4,767	£5,113	£5,549	£24,110
Profit After Tax	£3,443	£3,588	£3,861	£4,141	£4,495	£19,529
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,043	£10,386	£16,698	£18,915	£20,155	£76,198
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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