Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£5,695
↗ 17%After 5 Years
Change In Property Value
£28,335
↗ 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 | £8,364 | £8,489 | £8,702 | £8,919 | £9,187 | £43,661 |
| Total Expenses | £7,201 | £7,259 | £7,323 | £7,389 | £7,458 | £36,631 |
| Profit Before Tax | £1,163 | £1,230 | £1,378 | £1,530 | £1,728 | £7,031 |
| Profit After Tax | £942 | £997 | £1,116 | £1,239 | £1,400 | £5,695 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £4,242 | £4,396 | £7,535 | £8,627 | £9,230 | £34,030 |
| 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