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
£25,000First YearProfit From Rental Income
£1,519
↗ 6%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
89%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £5,774 | £5,829 | £5,887 | £5,947 | £6,009 | £29,445 |
| Profit Before Tax | £226 | £261 | £355 | £452 | £582 | £1,875 |
| Profit After Tax | £183 | £211 | £288 | £366 | £471 | £1,519 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £2,583 | £2,683 | £4,956 | £5,738 | £6,166 | £22,126 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change