Flat L5 1 bed 1 bath

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,235

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,275	£10,532	£10,848	£51,554
Total Expenses	£8,145	£8,206	£8,274	£8,344	£8,418	£41,387
Profit Before Tax	£1,731	£1,818	£2,001	£2,188	£2,430	£10,167
Profit After Tax	£1,402	£1,473	£1,620	£1,772	£1,968	£8,235
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,302	£5,490	£9,206	£10,502	£11,222	£41,722
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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