Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£23,148

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£69,536

↗ 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	£19,704	£20,000	£20,500	£21,012	£21,642	£102,858
Total Expenses	£14,681	£14,756	£14,849	£14,944	£15,050	£74,280
Profit Before Tax	£5,023	£5,243	£5,650	£6,068	£6,592	£28,577
Profit After Tax	£4,069	£4,247	£4,577	£4,915	£5,340	£23,148
Change In Property Value	£8,099	£8,341	£15,751	£18,128	£19,216	£69,536
Net Return	£12,167	£12,589	£20,328	£23,043	£24,556	£92,684
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