Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£20,807
↗ 30%After 5 Years
Change In Property Value
£59,233
↗ 26%After 5 Years
Return On Investment
114%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £12,863 | £12,935 | £13,022 | £13,112 | £13,210 | £65,143 |
| Profit Before Tax | £4,537 | £4,726 | £5,080 | £5,443 | £5,902 | £25,688 |
| Profit After Tax | £3,675 | £3,828 | £4,115 | £4,409 | £4,780 | £20,807 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £10,573 | £10,933 | £17,532 | £19,852 | £21,149 | £80,040 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change