Flat
L2
1 bed
1 bath
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£8,095
↗ 22%After 5 Years
Change In Property Value
£33,108
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,520 | £8,648 | £8,778 | £8,997 | £9,222 | £44,164 |
| Total Expenses | £6,713 | £6,776 | £6,830 | £6,894 | £6,959 | £34,171 |
| Profit Before Tax | £1,807 | £1,872 | £1,948 | £2,103 | £2,263 | £9,993 |
| Profit After Tax | £1,464 | £1,516 | £1,578 | £1,704 | £1,833 | £8,095 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,108 |
| Net Return | £5,064 | £8,314 | £9,402 | £9,997 | £8,426 | £41,203 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change