Flat
L8
2 beds
2 baths
Rs One Baltic Square, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£20,149
↗ 29%After 5 Years
Change In Property Value
£57,945
↗ 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 | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £12,626 | £12,698 | £12,784 | £12,872 | £12,969 | £63,950 |
| Profit Before Tax | £4,390 | £4,573 | £4,919 | £5,273 | £5,721 | £24,876 |
| Profit After Tax | £3,556 | £3,704 | £3,984 | £4,271 | £4,634 | £20,149 |
| Change In Property Value | £6,749 | £6,951 | £13,126 | £15,107 | £16,013 | £57,945 |
| Net Return | £10,304 | £10,655 | £17,110 | £19,378 | £20,647 | £78,094 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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