Flat L8 2 beds 2 baths

Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£19,537

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 26%After 5 Years

Return On Investment

114%

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	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£12,391	£12,462	£12,547	£12,634	£12,730	£62,764
Profit Before Tax	£4,253	£4,432	£4,769	£5,115	£5,551	£24,120
Profit After Tax	£3,445	£3,590	£3,863	£4,143	£4,497	£19,537
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£10,043	£10,386	£16,697	£18,914	£20,153	£76,194
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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