Flat
L8
1 bed
1 bath
Rs The Summit, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£12,630
↗ 23%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £10,454 | £10,519 | £10,596 | £10,674 | £10,758 | £53,000 |
| Profit Before Tax | £2,686 | £2,818 | £3,075 | £3,339 | £3,674 | £15,592 |
| Profit After Tax | £2,176 | £2,282 | £2,491 | £2,704 | £2,976 | £12,630 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,575 | £7,843 | £12,991 | £14,789 | £15,786 | £58,983 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change