Flat
L8
1 bed
1 bath
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,638
↗ 23%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
107%
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 | £11,352 | £11,522 | £11,810 | £12,106 | £12,469 | £59,259 |
| Total Expenses | £9,086 | £9,149 | £9,221 | £9,295 | £9,374 | £46,125 |
| Profit Before Tax | £2,266 | £2,373 | £2,589 | £2,811 | £3,095 | £13,134 |
| Profit After Tax | £1,835 | £1,922 | £2,097 | £2,277 | £2,507 | £10,638 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £6,335 | £6,557 | £10,850 | £12,350 | £13,185 | £49,276 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change