Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£12,055

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,296	£13,628	£14,037	£66,713
Total Expenses	£10,221	£10,286	£10,362	£10,439	£10,522	£51,830
Profit Before Tax	£2,559	£2,685	£2,934	£3,190	£3,515	£14,883
Profit After Tax	£2,073	£2,175	£2,377	£2,584	£2,847	£12,055
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,323	£7,583	£12,588	£14,336	£15,304	£57,133
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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