Flat L3 0 beds 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£27,685First Year

Profit From Rental Income

After 5 Years

£3,232

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£22,913

↗ 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	£6,828	£6,930	£7,104	£7,281	£7,500	£35,643
Total Expenses	£6,212	£6,268	£6,328	£6,390	£6,455	£31,653
Profit Before Tax	£616	£662	£775	£891	£1,045	£3,990
Profit After Tax	£499	£536	£628	£722	£847	£3,232
Change In Property Value	£2,669	£2,749	£5,190	£5,973	£6,332	£22,913
Net Return	£3,168	£3,285	£5,818	£6,695	£7,178	£26,144
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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