Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£20,799

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£12,865	£12,937	£13,024	£13,114	£13,212	£65,153
Profit Before Tax	£4,535	£4,724	£5,078	£5,441	£5,900	£25,678
Profit After Tax	£3,673	£3,826	£4,113	£4,408	£4,779	£20,799
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,573	£10,933	£17,534	£19,853	£21,151	£80,044
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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