Flat
L5
1 bed
1 bath
Poet's Place, Great Homer Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£9,562
↗ 27%After 5 Years
Change In Property Value
£31,729
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,736 | £8,867 | £9,000 | £9,225 | £9,456 | £45,284 |
| Total Expenses | £6,574 | £6,637 | £6,691 | £6,755 | £6,821 | £33,478 |
| Profit Before Tax | £2,162 | £2,230 | £2,309 | £2,470 | £2,635 | £11,805 |
| Profit After Tax | £1,751 | £1,806 | £1,870 | £2,000 | £2,134 | £9,562 |
| Change In Property Value | £3,450 | £6,515 | £7,498 | £7,948 | £6,318 | £31,729 |
| Net Return | £5,201 | £8,321 | £9,368 | £9,948 | £8,452 | £41,291 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change