Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£26,545
↗ 31%After 5 Years
Change In Property Value
£70,824
↗ 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 | £20,808 | £21,120 | £21,648 | £22,189 | £22,855 | £108,621 |
| Total Expenses | £14,989 | £15,067 | £15,162 | £15,260 | £15,370 | £75,849 |
| Profit Before Tax | £5,819 | £6,053 | £6,486 | £6,929 | £7,485 | £32,772 |
| Profit After Tax | £4,713 | £4,903 | £5,253 | £5,612 | £6,063 | £26,545 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £12,962 | £13,399 | £21,297 | £24,077 | £25,635 | £97,369 |
| 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