Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£20,828

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 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	£18,252	£18,526	£18,989	£19,464	£20,048	£95,278
Total Expenses	£13,744	£13,817	£13,907	£13,998	£14,099	£69,565
Profit Before Tax	£4,508	£4,708	£5,082	£5,466	£5,949	£25,713
Profit After Tax	£3,652	£3,814	£4,117	£4,427	£4,818	£20,828
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,152	£11,539	£18,704	£21,216	£22,614	£85,225
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	25%	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