Flat
L8
2 beds
2 baths
One Baltic Square, Liverpool, 5 L8
North West, England · L8
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£10,313
↗ 16%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
101%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £11,712 | £11,778 | £11,856 | £11,936 | £12,023 | £59,306 |
| Profit Before Tax | £2,088 | £2,229 | £2,501 | £2,780 | £3,135 | £12,732 |
| Profit After Tax | £1,691 | £1,805 | £2,026 | £2,252 | £2,539 | £10,313 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £7,991 | £8,294 | £14,279 | £16,354 | £17,488 | £64,407 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change