Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£11,916

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

108%

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	£12,108	£12,290	£12,597	£12,912	£13,299	£63,205
Total Expenses	£9,557	£9,621	£9,695	£9,770	£9,851	£48,494
Profit Before Tax	£2,551	£2,669	£2,902	£3,142	£3,448	£14,712
Profit After Tax	£2,066	£2,162	£2,351	£2,545	£2,793	£11,916
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,865	£7,104	£11,684	£13,286	£14,179	£53,118
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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