Flat
L8
3 beds
3 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£39,246
↗ 33%After 5 Years
Change In Property Value
£96,583
↗ 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 | £28,368 | £28,794 | £29,513 | £30,251 | £31,159 | £148,085 |
| Total Expenses | £19,713 | £19,801 | £19,916 | £20,034 | £20,167 | £99,632 |
| Profit Before Tax | £8,655 | £8,992 | £9,597 | £10,217 | £10,991 | £48,452 |
| Profit After Tax | £7,011 | £7,284 | £7,774 | £8,276 | £8,903 | £39,246 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £18,259 | £18,869 | £29,652 | £33,456 | £35,593 | £135,829 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change