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
£23,313
↗ 26%After 5 Years
Change In Property Value
£74,688
↗ 26%After 5 Years
Return On Investment
109%
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 | £21,423 | £21,959 | £22,618 | £107,493 |
| Total Expenses | £15,563 | £15,640 | £15,735 | £15,832 | £15,941 | £78,711 |
| Profit Before Tax | £5,029 | £5,261 | £5,688 | £6,126 | £6,677 | £28,782 |
| Profit After Tax | £4,074 | £4,261 | £4,608 | £4,962 | £5,408 | £23,313 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £12,772 | £13,221 | £21,526 | £24,434 | £26,048 | £98,001 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change