Flat
L2
2 beds
2 baths
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,026
↗ 34%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,748 | £18,014 | £18,284 | £18,742 | £19,210 | £91,998 |
| Total Expenses | £11,819 | £11,895 | £11,963 | £12,051 | £12,140 | £59,868 |
| Profit Before Tax | £5,929 | £6,119 | £6,321 | £6,691 | £7,070 | £32,130 |
| Profit After Tax | £4,803 | £4,956 | £5,120 | £5,420 | £5,727 | £26,026 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £12,303 | £19,119 | £21,420 | £22,697 | £19,462 | £95,001 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change