Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,997
↗ 28%After 5 Years
Change In Property Value
£51,505
↗ 26%After 5 Years
Return On Investment
112%
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 | £15,132 | £15,359 | £15,743 | £16,137 | £16,621 | £78,991 |
| Total Expenses | £11,446 | £11,515 | £11,596 | £11,679 | £11,771 | £58,007 |
| Profit Before Tax | £3,686 | £3,844 | £4,147 | £4,457 | £4,850 | £20,984 |
| Profit After Tax | £2,985 | £3,114 | £3,359 | £3,610 | £3,929 | £16,997 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £8,984 | £9,292 | £15,026 | £17,038 | £18,162 | £68,502 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change