Flat
L2
2 beds
2 baths
Buy To Let Liverpool Flat, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,750
↗ 31%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
116%
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 | £19,020 | £19,305 | £19,788 | £20,283 | £20,891 | £99,287 |
| Total Expenses | £13,821 | £13,895 | £13,987 | £14,080 | £14,183 | £69,966 |
| Profit Before Tax | £5,199 | £5,410 | £5,801 | £6,203 | £6,708 | £29,321 |
| Profit After Tax | £4,211 | £4,382 | £4,699 | £5,024 | £5,433 | £23,750 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,711 | £12,107 | £19,287 | £21,813 | £23,229 | £88,147 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change