Flat L5 1 bed 1 bath

Rs Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£44,485First Year

Profit From Rental Income

After 5 Years

£10,171

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£37,337

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£8,852	£8,915	£8,986	£9,058	£9,136	£44,948
Profit Before Tax	£2,164	£2,266	£2,475	£2,689	£2,963	£12,557
Profit After Tax	£1,752	£1,836	£2,005	£2,178	£2,400	£10,171
Change In Property Value	£4,349	£4,479	£8,458	£9,734	£10,318	£37,337
Net Return	£6,101	£6,315	£10,462	£11,912	£12,718	£47,508
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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