Flat L3 0 beds 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£27,985First Year

Profit From Rental Income

After 5 Years

£3,391

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£23,170

↗ 26%After 5 Years

Return On Investment

95%

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	£6,912	£7,016	£7,191	£7,371	£7,592	£36,082
Total Expenses	£6,260	£6,316	£6,377	£6,439	£6,503	£31,895
Profit Before Tax	£652	£699	£814	£932	£1,089	£4,186
Profit After Tax	£528	£566	£660	£755	£882	£3,391
Change In Property Value	£2,699	£2,779	£5,249	£6,041	£6,403	£23,170
Net Return	£3,227	£3,346	£5,908	£6,796	£7,285	£26,561
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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