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

£16,989

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

112%

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	£15,132	£15,359	£15,743	£16,137	£16,621	£78,991
Total Expenses	£11,448	£11,517	£11,598	£11,681	£11,773	£58,017
Profit Before Tax	£3,684	£3,842	£4,145	£4,455	£4,848	£20,974
Profit After Tax	£2,984	£3,112	£3,357	£3,609	£3,927	£16,989
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,984	£9,292	£15,027	£17,040	£18,164	£68,506
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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