Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£14,448
↗ 26%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,620 | £13,824 | £14,170 | £14,524 | £14,960 | £71,098 |
| Total Expenses | £10,504 | £10,570 | £10,647 | £10,727 | £10,813 | £53,261 |
| Profit Before Tax | £3,117 | £3,254 | £3,522 | £3,797 | £4,147 | £17,838 |
| Profit After Tax | £2,524 | £2,636 | £2,853 | £3,076 | £3,359 | £14,448 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,924 | £8,198 | £13,356 | £15,164 | £16,172 | £60,814 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change