Flat L3 1 bed 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£37,855First Year

Profit From Rental Income

After 5 Years

£7,694

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£31,645

↗ 26%After 5 Years

Return On Investment

104%

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	£9,432	£9,573	£9,813	£10,058	£10,360	£49,236
Total Expenses	£7,817	£7,877	£7,944	£8,013	£8,086	£39,737
Profit Before Tax	£1,615	£1,696	£1,869	£2,045	£2,274	£9,499
Profit After Tax	£1,308	£1,374	£1,513	£1,657	£1,842	£7,694
Change In Property Value	£3,686	£3,796	£7,168	£8,250	£8,745	£31,645
Net Return	£4,993	£5,170	£8,682	£9,907	£10,587	£39,339
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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