Flat L1 1 bed 1 bath

Kenyons Steps, Liverpool L1

North West, England · L1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,417

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

101%

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	£8,976	£9,111	£9,338	£9,572	£9,859	£46,856
Total Expenses	£7,659	£7,718	£7,784	£7,851	£7,922	£38,934
Profit Before Tax	£1,317	£1,393	£1,555	£1,721	£1,937	£7,922
Profit After Tax	£1,067	£1,128	£1,259	£1,394	£1,569	£6,417
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,667	£4,836	£8,261	£9,452	£10,111	£37,328
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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