Flat L3 0 beds 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£27,985First Year

Profit From Rental Income

After 5 Years

£1,218

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£24,817

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,664	£5,749	£5,835	£5,981	£6,131	£29,360
Total Expenses	£5,461	£5,519	£5,569	£5,625	£5,683	£27,856
Profit Before Tax	£203	£230	£267	£356	£448	£1,504
Profit After Tax	£165	£186	£216	£288	£363	£1,218
Change In Property Value	£2,699	£5,096	£5,865	£6,217	£4,942	£24,817
Net Return	£2,863	£5,282	£6,081	£6,505	£5,305	£26,036
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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