Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£24,609
↗ 31%After 5 Years
Change In Property Value
£66,973
↗ 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 | £19,668 | £19,963 | £20,462 | £20,974 | £21,603 | £102,670 |
| Total Expenses | £14,282 | £14,358 | £14,451 | £14,546 | £14,651 | £72,288 |
| Profit Before Tax | £5,386 | £5,605 | £6,011 | £6,428 | £6,952 | £30,382 |
| Profit After Tax | £4,362 | £4,540 | £4,869 | £5,207 | £5,631 | £24,609 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,162 | £12,574 | £20,040 | £22,667 | £24,139 | £91,582 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change