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

£1,813

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£21,380

↗ 26%After 5 Years

Return On Investment

90%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,454	£6,616	£6,814	£32,386
Total Expenses	£5,913	£5,969	£6,027	£6,087	£6,150	£30,147
Profit Before Tax	£291	£328	£427	£528	£664	£2,239
Profit After Tax	£235	£266	£346	£428	£538	£1,813
Change In Property Value	£2,490	£2,565	£4,843	£5,574	£5,908	£21,380
Net Return	£2,725	£2,831	£5,189	£6,002	£6,446	£23,193
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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