Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£32,274
↗ 37%After 5 Years
Change In Property Value
£77,253
↗ 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 | £20,436 | £20,743 | £21,054 | £21,580 | £22,120 | £105,932 |
| Total Expenses | £13,053 | £13,133 | £13,205 | £13,300 | £13,396 | £66,087 |
| Profit Before Tax | £7,383 | £7,609 | £7,848 | £8,280 | £8,723 | £39,844 |
| Profit After Tax | £5,981 | £6,164 | £6,357 | £6,707 | £7,066 | £32,274 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £14,381 | £22,026 | £24,613 | £26,058 | £22,450 | £109,527 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 25% | 28% | 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