Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£24,318

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 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	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£15,153	£15,229	£15,324	£15,421	£15,529	£76,656
Profit Before Tax	£5,283	£5,513	£5,937	£6,372	£6,917	£30,023
Profit After Tax	£4,280	£4,466	£4,809	£5,161	£5,603	£24,318
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,680	£13,118	£21,147	£23,964	£25,535	£96,443
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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