Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£10,368
↗ 28%After 5 Years
Change In Property Value
£33,095
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,120 | £9,257 | £9,396 | £9,631 | £9,871 | £47,274 |
| Total Expenses | £6,771 | £6,835 | £6,890 | £6,955 | £7,022 | £34,474 |
| Profit Before Tax | £2,349 | £2,422 | £2,506 | £2,675 | £2,849 | £12,801 |
| Profit After Tax | £1,902 | £1,962 | £2,030 | £2,167 | £2,308 | £10,368 |
| Change In Property Value | £3,599 | £6,795 | £7,821 | £8,290 | £6,590 | £33,095 |
| Net Return | £5,501 | £8,757 | £9,850 | £10,457 | £8,898 | £43,463 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change