Flat L5 2 beds 2 baths

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£29,188

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 28%After 5 Years

Return On Investment

131%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,791	£19,261	£19,743	£94,549
Total Expenses	£11,546	£11,623	£11,692	£11,781	£11,872	£58,514
Profit Before Tax	£6,694	£6,890	£7,099	£7,480	£7,871	£36,034
Profit After Tax	£5,422	£5,581	£5,750	£6,059	£6,375	£29,188
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£12,622	£19,177	£21,398	£22,646	£19,562	£95,405
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	29%	31%	27%	131%

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