Flat
L8
1 bed
1 bath
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,391
↗ 29%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,956 | £11,120 | £11,287 | £11,569 | £11,859 | £56,791 |
| Total Expenses | £7,922 | £7,988 | £8,046 | £8,116 | £8,188 | £40,260 |
| Profit Before Tax | £3,034 | £3,132 | £3,241 | £3,453 | £3,671 | £16,532 |
| Profit After Tax | £2,458 | £2,537 | £2,625 | £2,797 | £2,973 | £13,391 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £6,958 | £11,034 | £12,405 | £13,164 | £11,215 | £54,776 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change