Flat
L2
2 beds
2 baths
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£31,567
↗ 35%After 5 Years
Change In Property Value
£79,998
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,592 | £20,901 | £21,214 | £21,745 | £22,288 | £106,740 |
| Total Expenses | £13,388 | £13,469 | £13,542 | £13,636 | £13,733 | £67,769 |
| Profit Before Tax | £7,204 | £7,432 | £7,673 | £8,108 | £8,555 | £38,971 |
| Profit After Tax | £5,835 | £6,020 | £6,215 | £6,568 | £6,929 | £31,567 |
| Change In Property Value | £8,699 | £16,426 | £18,904 | £20,039 | £15,931 | £79,998 |
| Net Return | £14,533 | £22,445 | £25,119 | £26,606 | £22,860 | £111,565 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change