Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,019
↗ 26%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £10,273 | £10,339 | £10,415 | £10,494 | £10,579 | £52,100 |
| Profit Before Tax | £3,023 | £3,157 | £3,417 | £3,685 | £4,025 | £17,307 |
| Profit After Tax | £2,449 | £2,557 | £2,768 | £2,985 | £3,260 | £14,019 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,699 | £7,964 | £12,979 | £14,737 | £15,717 | £59,097 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change