Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£22,069

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£18,156	£18,428	£18,889	£19,361	£19,942	£94,777
Total Expenses	£13,338	£13,411	£13,500	£13,591	£13,692	£67,531
Profit Before Tax	£4,818	£5,018	£5,389	£5,770	£6,250	£27,246
Profit After Tax	£3,903	£4,064	£4,365	£4,674	£5,063	£22,069
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,103	£11,480	£18,369	£20,791	£22,147	£83,890
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	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