Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£14,942

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,592	£14,811	£15,181	£15,561	£16,028	£76,172
Total Expenses	£11,392	£11,460	£11,540	£11,622	£11,711	£57,726
Profit Before Tax	£3,200	£3,351	£3,641	£3,939	£4,316	£18,447
Profit After Tax	£2,592	£2,714	£2,949	£3,190	£3,496	£14,942
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£8,590	£8,893	£14,616	£16,618	£17,729	£66,447
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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