Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£29,393
↗ 37%After 5 Years
Change In Property Value
£71,735
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,984 | £19,269 | £19,558 | £20,047 | £20,548 | £98,405 |
| Total Expenses | £12,264 | £12,342 | £12,412 | £12,503 | £12,596 | £62,117 |
| Profit Before Tax | £6,720 | £6,926 | £7,146 | £7,544 | £7,952 | £36,288 |
| Profit After Tax | £5,443 | £5,610 | £5,788 | £6,110 | £6,441 | £29,393 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £13,243 | £20,339 | £22,740 | £24,079 | £20,726 | £101,128 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change