Flat
L3
0 beds
1 bath
Kempston Street, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£27,685First YearProfit From Rental Income
£1,122
↗ 4%After 5 Years
Change In Property Value
£24,542
↗ 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 | £5,604 | £5,688 | £5,773 | £5,918 | £6,066 | £29,049 |
| Total Expenses | £5,422 | £5,481 | £5,530 | £5,587 | £5,644 | £27,664 |
| Profit Before Tax | £182 | £207 | £243 | £331 | £422 | £1,385 |
| Profit After Tax | £147 | £168 | £197 | £268 | £342 | £1,122 |
| Change In Property Value | £2,669 | £5,039 | £5,799 | £6,147 | £4,887 | £24,542 |
| Net Return | £2,816 | £5,207 | £5,996 | £6,416 | £5,229 | £25,663 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 19% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change