Flat
L2
1 bed
1 bath
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£16,380
↗ 30%After 5 Years
Change In Property Value
£49,649
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,166 | £13,495 | £13,833 | £66,246 |
| Total Expenses | £9,068 | £9,137 | £9,198 | £9,272 | £9,349 | £46,023 |
| Profit Before Tax | £3,712 | £3,835 | £3,969 | £4,223 | £4,484 | £20,223 |
| Profit After Tax | £3,007 | £3,106 | £3,215 | £3,421 | £3,632 | £16,380 |
| Change In Property Value | £5,399 | £10,194 | £11,733 | £12,437 | £9,887 | £49,649 |
| Net Return | £8,405 | £13,300 | £14,947 | £15,857 | £13,519 | £66,029 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change