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

£23,339

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

115%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,912	£19,196	£19,676	£20,167	£20,772	£98,723
Total Expenses	£13,810	£13,884	£13,975	£14,068	£14,171	£69,909
Profit Before Tax	£5,102	£5,311	£5,700	£6,099	£6,601	£28,814
Profit After Tax	£4,133	£4,302	£4,617	£4,940	£5,347	£23,339
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,633	£12,027	£19,205	£21,729	£23,143	£87,736
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change