Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£13,809

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,872	£14,080	£14,432	£14,793	£15,237	£72,414
Total Expenses	£10,923	£10,990	£11,068	£11,148	£11,235	£55,366
Profit Before Tax	£2,949	£3,090	£3,364	£3,644	£4,001	£17,048
Profit After Tax	£2,388	£2,503	£2,725	£2,952	£3,241	£13,809
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,087	£8,372	£13,808	£15,708	£16,762	£62,738
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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