Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£4,379
↗ 14%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £6,727 | £6,784 | £6,847 | £6,910 | £6,977 | £34,246 |
| Profit Before Tax | £869 | £925 | £1,056 | £1,190 | £1,366 | £5,406 |
| Profit After Tax | £704 | £750 | £855 | £964 | £1,106 | £4,379 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,704 | £3,840 | £6,690 | £7,679 | £8,225 | £30,138 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change