Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£23,347

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 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	£18,912	£19,196	£19,676	£20,167	£20,772	£98,723
Total Expenses	£13,808	£13,882	£13,973	£14,066	£14,169	£69,899
Profit Before Tax	£5,104	£5,313	£5,702	£6,101	£6,603	£28,824
Profit After Tax	£4,134	£4,304	£4,619	£4,942	£5,348	£23,347
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,633	£12,027	£19,203	£21,727	£23,141	£87,732
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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