Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,801

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,872	£14,080	£14,432	£14,793	£15,237	£72,414
Total Expenses	£10,925	£10,992	£11,070	£11,150	£11,237	£55,376
Profit Before Tax	£2,947	£3,088	£3,362	£3,643	£3,999	£17,038
Profit After Tax	£2,387	£2,501	£2,723	£2,950	£3,239	£13,801
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,087	£8,372	£13,809	£15,710	£16,764	£62,742
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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