Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£27,937
↗ 37%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,252 | £18,526 | £18,804 | £19,274 | £19,756 | £94,611 |
| Total Expenses | £11,867 | £11,945 | £12,014 | £12,102 | £12,193 | £60,121 |
| Profit Before Tax | £6,385 | £6,581 | £6,790 | £7,171 | £7,562 | £34,490 |
| Profit After Tax | £5,172 | £5,331 | £5,500 | £5,809 | £6,126 | £27,937 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £12,670 | £19,490 | £21,797 | £23,083 | £19,859 | £96,899 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change