Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£25,004
↗ 36%After 5 Years
Change In Property Value
£63,458
↗ 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 | £11,079 | £11,154 | £11,221 | £11,306 | £11,393 | £56,153 |
| Profit Before Tax | £5,709 | £5,886 | £6,075 | £6,422 | £6,778 | £30,869 |
| Profit After Tax | £4,624 | £4,767 | £4,920 | £5,202 | £5,490 | £25,004 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £11,524 | £17,797 | £19,916 | £21,097 | £18,127 | £88,462 |
| 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