Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£42,436

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

113%

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	£30,264	£30,718	£31,486	£32,273	£33,241	£157,982
Total Expenses	£20,896	£20,988	£21,108	£21,230	£21,370	£105,591
Profit Before Tax	£9,368	£9,730	£10,378	£11,043	£11,872	£52,391
Profit After Tax	£7,588	£7,881	£8,406	£8,945	£9,616	£42,436
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£19,588	£20,241	£31,746	£35,807	£38,090	£145,472
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change