Flat
L8
1 bed
1 bath
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,734
↗ 32%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,537 | £13,876 | £14,222 | £68,112 |
| Total Expenses | £9,106 | £9,175 | £9,236 | £9,312 | £9,389 | £46,218 |
| Profit Before Tax | £4,035 | £4,162 | £4,301 | £4,564 | £4,833 | £21,894 |
| Profit After Tax | £3,268 | £3,371 | £3,484 | £3,697 | £3,915 | £17,734 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £8,668 | £13,568 | £15,220 | £16,137 | £13,805 | £67,397 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change