Flat L2 1 bed 1 bath

Buy To Let Liverpool Flat, Liverpool L2

North West, England · L2

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£14,731

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£46,353

↗ 26%After 5 Years

Return On Investment

111%

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	£13,692	£13,897	£14,245	£14,601	£15,039	£71,474
Total Expenses	£10,509	£10,575	£10,653	£10,732	£10,819	£53,288
Profit Before Tax	£3,183	£3,322	£3,592	£3,868	£4,220	£18,186
Profit After Tax	£2,578	£2,691	£2,909	£3,133	£3,418	£14,731
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,977	£8,251	£13,409	£15,218	£16,228	£61,084
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change