Flat
L5
2 beds
2 baths
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£14,685
↗ 27%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,680 | £13,885 | £14,232 | £14,588 | £15,026 | £71,411 |
| Total Expenses | £10,508 | £10,574 | £10,652 | £10,731 | £10,818 | £53,282 |
| Profit Before Tax | £3,172 | £3,311 | £3,581 | £3,857 | £4,208 | £18,129 |
| Profit After Tax | £2,570 | £2,682 | £2,900 | £3,124 | £3,409 | £14,685 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,968 | £8,242 | £13,400 | £15,209 | £16,218 | £61,038 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change