Flat L1 1 bed 1 bath

Renshaw Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£25,900First Year

Profit From Rental Income

After 5 Years

£946

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£21,380

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,976	£6,066	£6,217	£6,373	£6,564	£31,196
Total Expenses	£5,891	£5,946	£6,004	£6,063	£6,125	£30,028
Profit Before Tax	£85	£120	£214	£310	£439	£1,168
Profit After Tax	£69	£97	£173	£251	£356	£946
Change In Property Value	£2,490	£2,565	£4,843	£5,574	£5,908	£21,380
Net Return	£2,559	£2,662	£5,016	£5,825	£6,264	£22,326
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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