Flat L8 1 bed 1 bath

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£15,727

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 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	£14,376	£14,592	£14,956	£15,330	£15,790	£75,045
Total Expenses	£10,974	£11,041	£11,121	£11,202	£11,291	£55,629
Profit Before Tax	£3,402	£3,550	£3,836	£4,128	£4,499	£19,416
Profit After Tax	£2,756	£2,876	£3,107	£3,344	£3,645	£15,727
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,454	£8,745	£14,190	£16,100	£17,166	£64,656
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	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