Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£33,985First YearProfit From Rental Income
£5,657
↗ 17%After 5 Years
Change In Property Value
£28,322
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,352 | £8,477 | £8,689 | £8,906 | £9,174 | £43,599 |
| Total Expenses | £7,197 | £7,256 | £7,320 | £7,386 | £7,455 | £36,614 |
| Profit Before Tax | £1,155 | £1,221 | £1,369 | £1,521 | £1,719 | £6,984 |
| Profit After Tax | £935 | £989 | £1,109 | £1,232 | £1,392 | £5,657 |
| Change In Property Value | £3,299 | £3,397 | £6,416 | £7,384 | £7,827 | £28,322 |
| Net Return | £4,234 | £4,387 | £7,524 | £8,615 | £9,219 | £33,979 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change