Flat L2 1 bed 1 bath

Buy To Let Liverpool Flat, Liverpool L2

North West, England · L2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,867

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

108%

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	£11,412	£11,583	£11,873	£12,170	£12,535	£59,572
Total Expenses	£9,092	£9,156	£9,227	£9,301	£9,380	£46,157
Profit Before Tax	£2,320	£2,428	£2,645	£2,869	£3,154	£13,415
Profit After Tax	£1,879	£1,966	£2,143	£2,324	£2,555	£10,867
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,379	£6,601	£10,895	£12,397	£13,233	£49,505
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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