Flat L5 1 bed 1 bath

Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£9,513

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,632	£10,791	£11,061	£11,338	£11,678	£55,500
Total Expenses	£8,616	£8,678	£8,748	£8,819	£8,896	£43,756
Profit Before Tax	£2,016	£2,114	£2,314	£2,519	£2,782	£11,745
Profit After Tax	£1,633	£1,712	£1,874	£2,040	£2,254	£9,513
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,832	£6,037	£10,040	£11,438	£12,216	£45,563
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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