Flat L8 2 beds 2 baths

The Summit, Liverpool Baltic Triangle, Liverpool L8

North West, England · L8

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£22,077

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 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	£18,156	£18,428	£18,889	£19,361	£19,942	£94,777
Total Expenses	£13,336	£13,409	£13,498	£13,589	£13,690	£67,521
Profit Before Tax	£4,820	£5,019	£5,391	£5,772	£6,252	£27,256
Profit After Tax	£3,905	£4,066	£4,367	£4,676	£5,064	£22,077
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,103	£11,480	£18,368	£20,789	£22,145	£83,886
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	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