Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£13,791
↗ 26%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
110%
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 | £13,236 | £13,435 | £13,770 | £14,115 | £14,538 | £69,094 |
| Total Expenses | £10,267 | £10,333 | £10,409 | £10,487 | £10,572 | £52,068 |
| Profit Before Tax | £2,969 | £3,102 | £3,361 | £3,627 | £3,966 | £17,025 |
| Profit After Tax | £2,405 | £2,513 | £2,723 | £2,938 | £3,212 | £13,791 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,655 | £7,920 | £12,934 | £14,690 | £15,669 | £58,869 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change