Flat L5 1 bed 1 bath

Rs Poets Place, Liverpool L5

North West, England · L5

Initial Investment

First Year

£44,485First Year

Profit From Rental Income

After 5 Years

£7,979

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,337

↗ 26%After 5 Years

Return On Investment

102%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£8,795	£8,857	£8,926	£8,997	£9,073	£44,648
Profit Before Tax	£1,645	£1,740	£1,936	£2,136	£2,394	£9,851
Profit After Tax	£1,333	£1,409	£1,568	£1,730	£1,939	£7,979
Change In Property Value	£4,349	£4,479	£8,458	£9,734	£10,318	£37,337
Net Return	£5,681	£5,888	£10,026	£11,464	£12,257	£45,317
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change