Flat
L2
2 beds
2 baths
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£26,956
↗ 32%After 5 Years
Change In Property Value
£70,824
↗ 26%After 5 Years
Return On Investment
115%
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 | £20,916 | £21,230 | £21,760 | £22,304 | £22,974 | £109,184 |
| Total Expenses | £15,000 | £15,078 | £15,174 | £15,272 | £15,381 | £75,905 |
| Profit Before Tax | £5,916 | £6,152 | £6,587 | £7,033 | £7,592 | £33,279 |
| Profit After Tax | £4,792 | £4,983 | £5,335 | £5,696 | £6,150 | £26,956 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £13,040 | £13,479 | £21,379 | £24,161 | £25,722 | £97,780 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change