Flat
L8
2 beds
1 bath
One Baltic Square, Neptune Place, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£12,521
↗ 25%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
109%
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 | £12,480 | £12,667 | £12,984 | £13,308 | £13,708 | £65,147 |
| Total Expenses | £9,794 | £9,859 | £9,934 | £10,010 | £10,093 | £49,690 |
| Profit Before Tax | £2,686 | £2,808 | £3,050 | £3,298 | £3,615 | £15,457 |
| Profit After Tax | £2,175 | £2,275 | £2,471 | £2,672 | £2,928 | £12,521 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £7,125 | £7,373 | £12,098 | £13,752 | £14,674 | £55,023 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change