Flat L5 2 beds 2 baths

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£26,035

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£60,699

↗ 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	£10,750	£10,825	£10,892	£10,977	£11,063	£54,507
Profit Before Tax	£5,966	£6,142	£6,330	£6,675	£7,030	£32,142
Profit After Tax	£4,832	£4,975	£5,127	£5,407	£5,694	£26,035
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£11,432	£17,438	£19,471	£20,611	£17,782	£86,734
Return From Rental Income (%)	7%	7%	8%	8%	8%	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