Flat
L2
1 bed
1 bath
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£9,474
↗ 24%After 5 Years
Change In Property Value
£35,854
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,507 | £9,745 | £9,988 | £47,834 |
| Total Expenses | £7,104 | £7,168 | £7,223 | £7,288 | £7,355 | £36,138 |
| Profit Before Tax | £2,124 | £2,199 | £2,284 | £2,456 | £2,633 | £11,696 |
| Profit After Tax | £1,720 | £1,781 | £1,850 | £1,989 | £2,133 | £9,474 |
| Change In Property Value | £3,899 | £7,362 | £8,473 | £8,981 | £7,140 | £35,854 |
| Net Return | £5,619 | £9,143 | £10,323 | £10,970 | £9,272 | £45,327 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change