Flat L8 2 beds 2 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£27,158

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£21,180	£21,498	£22,035	£22,586	£23,264	£110,562
Total Expenses	£15,225	£15,303	£15,399	£15,498	£15,609	£77,035
Profit Before Tax	£5,955	£6,195	£6,636	£7,088	£7,655	£33,528
Profit After Tax	£4,824	£5,018	£5,375	£5,741	£6,200	£27,158
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£13,222	£13,668	£21,710	£24,541	£26,128	£99,270
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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