Flat L1 2 beds 2 baths

Renshaw Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£52,900First Year

Profit From Rental Income

After 5 Years

£12,970

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£44,563

↗ 26%After 5 Years

Return On Investment

109%

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	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£10,157	£10,223	£10,299	£10,376	£10,460	£51,515
Profit Before Tax	£2,779	£2,907	£3,160	£3,419	£3,748	£16,013
Profit After Tax	£2,251	£2,355	£2,559	£2,769	£3,036	£12,970
Change In Property Value	£5,190	£5,346	£10,094	£11,618	£12,315	£44,563
Net Return	£7,441	£7,701	£12,654	£14,387	£15,351	£57,533
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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