Flat L3 1 bed 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£27,175First Year

Profit From Rental Income

After 5 Years

£3,003

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£22,475

↗ 26%After 5 Years

Return On Investment

94%

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	£6,696	£6,796	£6,966	£7,141	£7,355	£34,954
Total Expenses	£6,131	£6,187	£6,247	£6,309	£6,373	£31,247
Profit Before Tax	£565	£609	£719	£832	£982	£3,707
Profit After Tax	£457	£493	£582	£674	£796	£3,003
Change In Property Value	£2,618	£2,696	£5,091	£5,859	£6,211	£22,475
Net Return	£3,075	£3,189	£5,673	£6,533	£7,006	£25,477
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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