Flat
L5
1 bed
1 bath
Poet's Place, Great Homer Street, Liverpool L5
North West, England · L5
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£10,737
↗ 30%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
114%
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 | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £7,553 | £7,613 | £7,682 | £7,751 | £7,825 | £38,424 |
| Profit Before Tax | £2,347 | £2,435 | £2,618 | £2,806 | £3,048 | £13,255 |
| Profit After Tax | £1,901 | £1,972 | £2,121 | £2,273 | £2,469 | £10,737 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £5,351 | £5,526 | £8,831 | £9,996 | £10,655 | £40,359 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change