Flat L3 1 bed 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£4,994

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£34,488

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£6,809	£6,871	£6,924	£6,986	£7,049	£34,639
Profit Before Tax	£1,063	£1,119	£1,186	£1,327	£1,471	£6,166
Profit After Tax	£861	£907	£961	£1,075	£1,192	£4,994
Change In Property Value	£3,750	£7,081	£8,150	£8,639	£6,868	£34,488
Net Return	£4,611	£7,988	£9,111	£9,713	£8,059	£39,482
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

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