Flat L5 2 beds 2 baths

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£26,042

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£60,685

↗ 28%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,716	£16,967	£17,221	£17,652	£18,093	£86,649
Total Expenses	£10,748	£10,824	£10,890	£10,975	£11,062	£54,499
Profit Before Tax	£5,968	£6,143	£6,331	£6,677	£7,031	£32,150
Profit After Tax	£4,834	£4,976	£5,128	£5,408	£5,695	£26,042
Change In Property Value	£6,599	£12,460	£14,341	£15,201	£12,085	£60,685
Net Return	£11,432	£17,436	£19,469	£20,609	£17,780	£86,727
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	26%	29%	31%	27%	129%

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