Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£23,760

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£70,824

↗ 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	£14,916	£14,992	£15,086	£15,182	£15,289	£75,466
Profit Before Tax	£5,160	£5,385	£5,800	£6,226	£6,762	£29,333
Profit After Tax	£4,179	£4,362	£4,698	£5,043	£5,477	£23,760
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£12,428	£12,858	£20,741	£23,508	£25,049	£94,584
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