Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£18,478
↗ 26%After 5 Years
Change In Property Value
£59,233
↗ 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 | £12,802 | £12,873 | £12,959 | £13,046 | £13,143 | £64,823 |
| Profit Before Tax | £3,986 | £4,167 | £4,507 | £4,856 | £5,297 | £22,812 |
| Profit After Tax | £3,229 | £3,375 | £3,651 | £3,933 | £4,290 | £18,478 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £10,127 | £10,480 | £17,068 | £19,376 | £20,659 | £77,711 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change