Flat
L8
1 bed
1 bath
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£10,601
↗ 23%After 5 Years
Change In Property Value
£38,625
↗ 26%After 5 Years
Return On Investment
107%
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 | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £9,083 | £9,146 | £9,218 | £9,291 | £9,370 | £46,109 |
| Profit Before Tax | £2,257 | £2,364 | £2,580 | £2,801 | £3,085 | £13,087 |
| Profit After Tax | £1,828 | £1,915 | £2,090 | £2,269 | £2,499 | £10,601 |
| Change In Property Value | £4,499 | £4,633 | £8,750 | £10,070 | £10,674 | £38,625 |
| Net Return | £6,326 | £6,548 | £10,839 | £12,339 | £13,173 | £49,226 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change