Flat
L8
1 bed
1 bath
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,719
↗ 27%After 5 Years
Change In Property Value
£48,942
↗ 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 | £14,376 | £14,592 | £14,956 | £15,330 | £15,790 | £75,045 |
| Total Expenses | £10,976 | £11,043 | £11,123 | £11,204 | £11,293 | £55,639 |
| Profit Before Tax | £3,400 | £3,548 | £3,834 | £4,126 | £4,497 | £19,406 |
| Profit After Tax | £2,754 | £2,874 | £3,105 | £3,342 | £3,643 | £15,719 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,454 | £8,745 | £14,192 | £16,102 | £17,168 | £64,660 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change