Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£18,470

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£12,804	£12,875	£12,961	£13,048	£13,145	£64,833
Profit Before Tax	£3,984	£4,165	£4,505	£4,854	£5,295	£22,803
Profit After Tax	£3,227	£3,373	£3,649	£3,932	£4,289	£18,470
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,127	£10,480	£17,069	£19,377	£20,661	£77,715
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	30%	111%

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