Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£19,657
↗ 27%After 5 Years
Change In Property Value
£61,808
↗ 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 | £17,520 | £17,783 | £18,227 | £18,683 | £19,244 | £91,457 |
| Total Expenses | £13,272 | £13,344 | £13,432 | £13,521 | £13,620 | £67,189 |
| Profit Before Tax | £4,248 | £4,439 | £4,796 | £5,162 | £5,624 | £24,268 |
| Profit After Tax | £3,441 | £3,595 | £3,884 | £4,181 | £4,555 | £19,657 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £10,639 | £11,010 | £17,885 | £20,295 | £21,636 | £81,465 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change