Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£10,362
↗ 28%After 5 Years
Change In Property Value
£33,108
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,120 | £9,257 | £9,396 | £9,631 | £9,871 | £47,274 |
| Total Expenses | £6,773 | £6,837 | £6,892 | £6,957 | £7,024 | £34,482 |
| Profit Before Tax | £2,347 | £2,420 | £2,504 | £2,674 | £2,848 | £12,793 |
| Profit After Tax | £1,901 | £1,960 | £2,028 | £2,166 | £2,307 | £10,362 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,108 |
| Net Return | £5,501 | £8,758 | £9,852 | £10,459 | £8,900 | £43,470 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change