Flat
L1
1 bed
1 bath
Fully Managed Liverpool Buy To Let, City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£1,747
↗ 6%After 5 Years
Change In Property Value
£23,170
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,742 | £6,910 | £7,117 | £33,826 |
| Total Expenses | £6,217 | £6,272 | £6,332 | £6,393 | £6,456 | £31,670 |
| Profit Before Tax | £263 | £305 | £410 | £518 | £661 | £2,157 |
| Profit After Tax | £213 | £247 | £332 | £419 | £536 | £1,747 |
| Change In Property Value | £2,699 | £2,779 | £5,249 | £6,041 | £6,403 | £23,170 |
| Net Return | £2,912 | £3,026 | £5,580 | £6,460 | £6,939 | £24,917 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change