Flat L3 1 bed 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£37,855First Year

Profit From Rental Income

After 5 Years

£4,776

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,895

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,740	£7,856	£7,974	£8,173	£8,378	£40,121
Total Expenses	£6,727	£6,788	£6,841	£6,903	£6,966	£34,225
Profit Before Tax	£1,013	£1,068	£1,133	£1,270	£1,412	£5,896
Profit After Tax	£821	£865	£918	£1,029	£1,143	£4,776
Change In Property Value	£3,686	£6,959	£8,010	£8,490	£6,750	£33,895
Net Return	£4,506	£7,824	£8,927	£9,519	£7,893	£38,671
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%

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