Flat L8 3 beds 3 baths

Central Park, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£42,444

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 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	£30,264	£30,718	£31,486	£32,273	£33,241	£157,982
Total Expenses	£20,894	£20,986	£21,106	£21,228	£21,368	£105,582
Profit Before Tax	£9,370	£9,732	£10,380	£11,045	£11,874	£52,401
Profit After Tax	£7,589	£7,883	£8,408	£8,946	£9,618	£42,444
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£19,588	£20,241	£31,745	£35,805	£38,088	£145,467
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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