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
£2,752
↗ 10%After 5 Years
Change In Property Value
£23,170
↗ 26%After 5 Years
Return On Investment
93%
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 | £6,744 | £6,845 | £7,016 | £7,192 | £7,407 | £35,205 |
| Total Expenses | £6,243 | £6,299 | £6,359 | £6,421 | £6,485 | £31,808 |
| Profit Before Tax | £501 | £546 | £657 | £771 | £922 | £3,397 |
| Profit After Tax | £406 | £442 | £532 | £624 | £747 | £2,752 |
| Change In Property Value | £2,699 | £2,779 | £5,249 | £6,041 | £6,403 | £23,170 |
| Net Return | £3,104 | £3,222 | £5,781 | £6,665 | £7,150 | £25,922 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change