Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£13,186
↗ 25%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,864 | £13,057 | £13,383 | £13,718 | £14,130 | £67,152 |
| Total Expenses | £10,029 | £10,094 | £10,170 | £10,247 | £10,331 | £50,872 |
| Profit Before Tax | £2,835 | £2,962 | £3,213 | £3,471 | £3,798 | £16,280 |
| Profit After Tax | £2,296 | £2,400 | £2,603 | £2,811 | £3,077 | £13,186 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,395 | £7,651 | £12,519 | £14,224 | £15,174 | £56,964 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change