Flat
L8
3 beds
3 baths
Central Park, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£39,238
↗ 33%After 5 Years
Change In Property Value
£96,596
↗ 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 | £19,715 | £19,803 | £19,918 | £20,036 | £20,169 | £99,642 |
| Profit Before Tax | £8,653 | £8,990 | £9,595 | £10,215 | £10,989 | £48,442 |
| Profit After Tax | £7,009 | £7,282 | £7,772 | £8,274 | £8,901 | £39,238 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,259 | £18,869 | £29,653 | £33,457 | £35,595 | £135,834 |
| 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