Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£30,817
↗ 37%After 5 Years
Change In Property Value
£74,480
↗ 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 | £19,704 | £20,000 | £20,300 | £20,807 | £21,327 | £102,137 |
| Total Expenses | £12,656 | £12,736 | £12,807 | £12,899 | £12,994 | £64,091 |
| Profit Before Tax | £7,048 | £7,264 | £7,493 | £7,908 | £8,333 | £38,046 |
| Profit After Tax | £5,709 | £5,884 | £6,069 | £6,405 | £6,750 | £30,817 |
| Change In Property Value | £8,099 | £15,293 | £17,600 | £18,656 | £14,832 | £74,480 |
| Net Return | £13,807 | £21,176 | £23,670 | £25,062 | £21,582 | £105,297 |
| 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