Flat L5 1 bed 1 bath

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£8,808

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£30,349

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,489	£8,617	£8,832	£9,053	£43,356
Total Expenses	£6,376	£6,438	£6,492	£6,555	£6,620	£32,481
Profit Before Tax	£1,988	£2,051	£2,125	£2,277	£2,433	£10,874
Profit After Tax	£1,611	£1,662	£1,721	£1,844	£1,971	£8,808
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,911	£7,893	£8,893	£9,447	£8,014	£39,158
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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