Flat
L8
2 beds
2 baths
The Summit, Liverpool Baltic Triangle, Liverpool L8
North West, England · L8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£27,150
↗ 31%After 5 Years
Change In Property Value
£72,125
↗ 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 | £21,180 | £21,498 | £22,035 | £22,586 | £23,264 | £110,562 |
| Total Expenses | £15,227 | £15,305 | £15,401 | £15,500 | £15,611 | £77,045 |
| Profit Before Tax | £5,953 | £6,193 | £6,634 | £7,086 | £7,653 | £33,518 |
| Profit After Tax | £4,822 | £5,016 | £5,373 | £5,739 | £6,199 | £27,150 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,222 | £13,668 | £21,711 | £24,543 | £26,130 | £99,274 |
| 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