Flat L8 2 beds 2 baths

One Baltic Square, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£28,420

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£21,936	£22,265	£22,822	£23,392	£24,094	£114,509
Total Expenses	£15,699	£15,778	£15,877	£15,978	£16,091	£79,423
Profit Before Tax	£6,237	£6,487	£6,945	£7,414	£8,003	£35,086
Profit After Tax	£5,052	£5,254	£5,625	£6,006	£6,483	£28,420
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£13,752	£14,215	£22,547	£25,481	£27,126	£103,120
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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