Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,979

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 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	£14,604	£14,823	£15,194	£15,573	£16,041	£76,235
Total Expenses	£11,395	£11,463	£11,543	£11,625	£11,715	£57,742
Profit Before Tax	£3,209	£3,360	£3,650	£3,948	£4,326	£18,493
Profit After Tax	£2,599	£2,721	£2,957	£3,198	£3,504	£14,979
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,599	£8,901	£14,627	£16,629	£17,741	£66,497
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