Flat L5 2 beds 2 baths

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£15,955

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 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	£10,980	£11,048	£11,127	£11,209	£11,297	£55,660
Profit Before Tax	£3,456	£3,605	£3,892	£4,186	£4,559	£19,697
Profit After Tax	£2,799	£2,920	£3,152	£3,390	£3,693	£15,955
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,498	£8,790	£14,236	£16,147	£17,214	£64,884
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
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