Flat L5 1 bed 1 bath

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£18,982

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£48,269

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,698	£14,040	£14,391	£68,921
Total Expenses	£8,959	£9,029	£9,090	£9,166	£9,244	£45,486
Profit Before Tax	£4,337	£4,467	£4,608	£4,874	£5,148	£23,434
Profit After Tax	£3,513	£3,618	£3,733	£3,948	£4,170	£18,982
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£8,762	£13,529	£15,139	£16,039	£13,782	£67,251
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	126%

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