Flat
L5
2 beds
2 baths
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£21,335
↗ 37%After 5 Years
Change In Property Value
£52,408
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,436 | £14,653 | £14,872 | £15,244 | £15,625 | £74,830 |
| Total Expenses | £9,555 | £9,627 | £9,690 | £9,769 | £9,850 | £48,491 |
| Profit Before Tax | £4,881 | £5,026 | £5,182 | £5,475 | £5,776 | £26,340 |
| Profit After Tax | £3,953 | £4,071 | £4,198 | £4,435 | £4,678 | £21,335 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £9,652 | £14,831 | £16,582 | £17,563 | £15,115 | £73,743 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change