Flat
L8
1 bed
1 bath
Rs One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£59,485First YearProfit From Rental Income
£16,339
↗ 27%After 5 Years
Change In Property Value
£50,217
↗ 26%After 5 Years
Return On Investment
112%
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 | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £11,209 | £11,278 | £11,358 | £11,440 | £11,530 | £56,815 |
| Profit Before Tax | £3,539 | £3,692 | £3,986 | £4,287 | £4,669 | £20,171 |
| Profit After Tax | £2,866 | £2,990 | £3,228 | £3,472 | £3,782 | £16,339 |
| Change In Property Value | £5,849 | £6,024 | £11,375 | £13,092 | £13,877 | £50,217 |
| Net Return | £8,715 | £9,014 | £14,603 | £16,564 | £17,659 | £66,556 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change