Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£25,011
↗ 36%After 5 Years
Change In Property Value
£63,444
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,788 | £17,040 | £17,295 | £17,728 | £18,171 | £87,022 |
| Total Expenses | £11,077 | £11,153 | £11,219 | £11,304 | £11,391 | £56,145 |
| Profit Before Tax | £5,711 | £5,887 | £6,076 | £6,424 | £6,780 | £30,877 |
| Profit After Tax | £4,626 | £4,769 | £4,922 | £5,203 | £5,492 | £25,011 |
| Change In Property Value | £6,899 | £13,027 | £14,993 | £15,892 | £12,634 | £63,444 |
| Net Return | £11,524 | £17,795 | £19,914 | £21,095 | £18,126 | £88,455 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change