Flat
L1
1 bed
1 bath
Fully Managed Liverpool Buy To Let, City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£4,302
↗ 15%After 5 Years
Change In Property Value
£24,817
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,676 | £6,843 | £7,014 | £33,590 |
| Total Expenses | £5,542 | £5,602 | £5,653 | £5,711 | £5,771 | £28,279 |
| Profit Before Tax | £938 | £975 | £1,023 | £1,132 | £1,243 | £5,311 |
| Profit After Tax | £760 | £790 | £829 | £917 | £1,007 | £4,302 |
| Change In Property Value | £2,699 | £5,096 | £5,865 | £6,217 | £4,942 | £24,817 |
| Net Return | £3,458 | £5,886 | £6,693 | £7,133 | £5,949 | £29,119 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change