Flat
L8
2 beds
2 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,735
↗ 32%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
114%
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 | £22,704 | £23,045 | £23,621 | £24,211 | £24,938 | £118,518 |
| Total Expenses | £16,173 | £16,253 | £16,354 | £16,456 | £16,572 | £81,808 |
| Profit Before Tax | £6,531 | £6,792 | £7,267 | £7,755 | £8,366 | £36,710 |
| Profit After Tax | £5,290 | £5,501 | £5,886 | £6,281 | £6,776 | £29,735 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,290 | £14,771 | £23,391 | £26,428 | £28,132 | £107,012 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change