Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£25,879
↗ 31%After 5 Years
Change In Property Value
£69,549
↗ 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 | £20,424 | £20,730 | £21,249 | £21,780 | £22,433 | £106,616 |
| Total Expenses | £14,755 | £14,831 | £14,926 | £15,023 | £15,131 | £74,666 |
| Profit Before Tax | £5,669 | £5,899 | £6,323 | £6,757 | £7,302 | £31,950 |
| Profit After Tax | £4,592 | £4,778 | £5,121 | £5,473 | £5,915 | £25,879 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,692 | £13,121 | £20,876 | £23,605 | £25,135 | £95,428 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change