Flat L8 1 bed 1 bath

Bmv Liverpool Investment, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£4,288

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

97%

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	£7,572	£7,686	£7,878	£8,075	£8,317	£39,527
Total Expenses	£6,725	£6,782	£6,844	£6,908	£6,975	£34,233
Profit Before Tax	£847	£904	£1,033	£1,167	£1,342	£5,293
Profit After Tax	£686	£732	£837	£945	£1,087	£4,288
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,686	£3,822	£6,672	£7,661	£8,206	£30,047
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	26%	97%

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