Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£29,698
↗ 32%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
114%
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 | £22,692 | £23,032 | £23,608 | £24,198 | £24,924 | £118,455 |
| Total Expenses | £16,170 | £16,250 | £16,350 | £16,453 | £16,568 | £81,791 |
| Profit Before Tax | £6,522 | £6,783 | £7,258 | £7,745 | £8,356 | £36,664 |
| Profit After Tax | £5,283 | £5,494 | £5,879 | £6,274 | £6,768 | £29,698 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £14,282 | £14,762 | £23,381 | £26,417 | £28,120 | £106,962 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change