Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£18,267
↗ 29%After 5 Years
Change In Property Value
£54,081
↗ 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 | £15,888 | £16,126 | £16,529 | £16,943 | £17,451 | £82,938 |
| Total Expenses | £11,919 | £11,988 | £12,072 | £12,157 | £12,250 | £60,386 |
| Profit Before Tax | £3,969 | £4,138 | £4,458 | £4,786 | £5,201 | £22,552 |
| Profit After Tax | £3,215 | £3,352 | £3,611 | £3,877 | £4,213 | £18,267 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,514 | £9,839 | £15,861 | £17,976 | £19,158 | £72,348 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change