Flat
L8
2 beds
2 baths
Rs The Summit, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£24,617
↗ 31%After 5 Years
Change In Property Value
£66,960
↗ 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 | £14,280 | £14,356 | £14,449 | £14,544 | £14,649 | £72,278 |
| Profit Before Tax | £5,388 | £5,607 | £6,013 | £6,430 | £6,954 | £30,392 |
| Profit After Tax | £4,364 | £4,542 | £4,871 | £5,208 | £5,632 | £24,617 |
| Change In Property Value | £7,799 | £8,032 | £15,168 | £17,457 | £18,504 | £66,960 |
| Net Return | £12,163 | £12,574 | £20,039 | £22,665 | £24,137 | £91,578 |
| 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