Flat L8 2 beds 2 baths

Rs The Summit, Liverpool L8

North West, England · L8

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£21,969

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£66,960

↗ 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	£18,972	£19,257	£19,738	£20,231	£20,838	£99,036
Total Expenses	£14,211	£14,285	£14,376	£14,469	£14,573	£71,914
Profit Before Tax	£4,761	£4,971	£5,362	£5,762	£6,266	£27,122
Profit After Tax	£3,857	£4,027	£4,343	£4,667	£5,075	£21,969
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£11,655	£12,059	£19,511	£22,124	£23,579	£88,929
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	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