Flat L8 0 beds 1 bath

Plaza Boulevard, Liverpool L8

North West, England · L8

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£1,090

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£19,319

↗ 26%After 5 Years

Return On Investment

87%

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	£5,676	£5,761	£5,905	£6,053	£6,234	£29,629
Total Expenses	£5,543	£5,598	£5,655	£5,714	£5,775	£28,284
Profit Before Tax	£133	£163	£250	£339	£460	£1,345
Profit After Tax	£108	£132	£203	£275	£372	£1,090
Change In Property Value	£2,250	£2,318	£4,376	£5,037	£5,339	£19,319
Net Return	£2,358	£2,450	£4,579	£5,311	£5,711	£20,409
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	19%	23%	24%	87%

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