Flat L8 1 bed 1 bath

Rs The Summit, Liverpool L8

North West, England · L8

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£20,622

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£55,167

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,592	£14,811	£15,033	£15,409	£15,794	£75,639
Total Expenses	£9,893	£9,964	£10,028	£10,107	£10,188	£50,180
Profit Before Tax	£4,699	£4,846	£5,005	£5,302	£5,606	£25,459
Profit After Tax	£3,807	£3,926	£4,054	£4,294	£4,541	£20,622
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£9,805	£15,253	£17,091	£18,113	£15,527	£75,788
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change