Flat
L8
1 bed
1 bath
One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£14,457
↗ 26%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,620 | £13,824 | £14,170 | £14,524 | £14,960 | £71,098 |
| Total Expenses | £10,502 | £10,568 | £10,645 | £10,725 | £10,811 | £53,251 |
| Profit Before Tax | £3,118 | £3,256 | £3,524 | £3,799 | £4,149 | £17,848 |
| Profit After Tax | £2,526 | £2,638 | £2,855 | £3,078 | £3,361 | £14,457 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,924 | £8,198 | £13,355 | £15,162 | £16,170 | £60,810 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change