Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£9,094

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,944	£11,108	£11,386	£11,671	£12,021	£57,129
Total Expenses	£9,044	£9,106	£9,177	£9,249	£9,327	£45,903
Profit Before Tax	£1,900	£2,002	£2,209	£2,421	£2,694	£11,227
Profit After Tax	£1,539	£1,622	£1,789	£1,961	£2,182	£9,094
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£6,038	£6,255	£10,539	£12,031	£12,856	£47,719
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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