Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£26,537
↗ 31%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
115%
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 | £20,808 | £21,120 | £21,648 | £22,189 | £22,855 | £108,621 |
| Total Expenses | £14,991 | £15,069 | £15,164 | £15,262 | £15,372 | £75,858 |
| Profit Before Tax | £5,817 | £6,051 | £6,484 | £6,927 | £7,483 | £32,762 |
| Profit After Tax | £4,711 | £4,902 | £5,252 | £5,611 | £6,062 | £26,537 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £12,961 | £13,399 | £21,298 | £24,078 | £25,637 | £97,374 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change