Flat L8 2 beds 1 bath

One Baltic Square, Neptune Place, Liverpool L8

North West, England · L8

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£15,260

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£9,866	£9,932	£10,009	£10,087	£10,172	£50,066
Profit Before Tax	£3,334	£3,466	£3,724	£3,989	£4,327	£18,840
Profit After Tax	£2,700	£2,807	£3,017	£3,231	£3,505	£15,260
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£7,650	£7,906	£12,644	£14,312	£15,250	£57,763
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change