Flat L5 2 beds 2 baths

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£17,225

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,805	£16,201	£16,687	£79,304
Total Expenses	£11,452	£11,521	£11,603	£11,686	£11,777	£58,039
Profit Before Tax	£3,740	£3,899	£4,203	£4,515	£4,909	£21,266
Profit After Tax	£3,029	£3,158	£3,404	£3,657	£3,977	£17,225
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£9,028	£9,337	£15,071	£17,084	£18,210	£68,730
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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