Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£25,887
↗ 31%After 5 Years
Change In Property Value
£69,536
↗ 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 | £20,424 | £20,730 | £21,249 | £21,780 | £22,433 | £106,616 |
| Total Expenses | £14,753 | £14,829 | £14,924 | £15,021 | £15,129 | £74,656 |
| Profit Before Tax | £5,671 | £5,901 | £6,325 | £6,759 | £7,304 | £31,960 |
| Profit After Tax | £4,594 | £4,780 | £5,123 | £5,475 | £5,916 | £25,887 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £12,692 | £13,121 | £20,874 | £23,603 | £25,133 | £95,424 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change