Flat L1 2 beds 1 bath

Kitchen Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,585

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

108%

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	£12,708	£12,899	£13,221	£13,552	£13,958	£66,337
Total Expenses	£10,016	£10,081	£10,156	£10,233	£10,316	£50,801
Profit Before Tax	£2,692	£2,818	£3,065	£3,319	£3,642	£15,537
Profit After Tax	£2,181	£2,283	£2,483	£2,688	£2,950	£12,585
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,281	£7,536	£12,402	£14,105	£15,051	£56,375
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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