Flat
L8
1 bed
1 bath
Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£4,250
↗ 14%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
97%
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 | £7,560 | £7,673 | £7,865 | £8,062 | £8,304 | £39,464 |
| Total Expenses | £6,722 | £6,779 | £6,841 | £6,905 | £6,971 | £34,217 |
| Profit Before Tax | £838 | £895 | £1,024 | £1,157 | £1,332 | £5,247 |
| Profit After Tax | £679 | £725 | £830 | £937 | £1,079 | £4,250 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £3,678 | £3,813 | £6,662 | £7,650 | £8,194 | £29,996 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change