Flat L5 2 beds 2 baths

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£15,947

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

112%

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	£15,019	£15,394	£15,856	£75,358
Total Expenses	£10,982	£11,050	£11,129	£11,211	£11,299	£55,670
Profit Before Tax	£3,454	£3,603	£3,890	£4,184	£4,557	£19,688
Profit After Tax	£2,798	£2,918	£3,151	£3,389	£3,691	£15,947
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,498	£8,789	£14,237	£16,148	£17,216	£64,889
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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