Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£23,752

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,076	£20,377	£20,887	£21,409	£22,051	£104,799
Total Expenses	£14,918	£14,994	£15,088	£15,184	£15,291	£75,476
Profit Before Tax	£5,158	£5,383	£5,798	£6,224	£6,760	£29,323
Profit After Tax	£4,178	£4,360	£4,697	£5,042	£5,475	£23,752
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£12,428	£12,858	£20,743	£23,509	£25,051	£94,589
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	24%	28%	30%	112%

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