Flat L8 1 bed 1 bath

Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£9,330

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

106%

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	£10,584	£10,743	£11,011	£11,287	£11,625	£55,250
Total Expenses	£8,611	£8,673	£8,743	£8,814	£8,891	£43,731
Profit Before Tax	£1,973	£2,070	£2,269	£2,473	£2,735	£11,519
Profit After Tax	£1,598	£1,677	£1,838	£2,003	£2,215	£9,330
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,797	£6,001	£10,004	£11,401	£12,177	£45,380
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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