Flat
L5
1 bed
1 bath
Poets Place, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£4,387
↗ 14%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £6,725 | £6,783 | £6,845 | £6,908 | £6,975 | £34,236 |
| Profit Before Tax | £871 | £927 | £1,058 | £1,192 | £1,368 | £5,416 |
| Profit After Tax | £705 | £751 | £857 | £965 | £1,108 | £4,387 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £3,704 | £3,840 | £6,689 | £7,678 | £8,223 | £30,133 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change