Flat L1 1 bed 1 bath

Renshaw Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,791

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

107%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,721	£7,781	£7,849	£7,918	£7,991	£39,260
Profit Before Tax	£1,879	£1,963	£2,139	£2,320	£2,553	£10,854
Profit After Tax	£1,522	£1,590	£1,732	£1,879	£2,068	£8,791
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£5,122	£5,298	£8,734	£9,938	£10,610	£39,702
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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