Flat L3 2 beds 1 bath

Kempston Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,435

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

117%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£13,839	£13,914	£14,005	£14,099	£14,203	£70,060
Profit Before Tax	£5,361	£5,574	£5,970	£6,376	£6,886	£30,167
Profit After Tax	£4,343	£4,515	£4,836	£5,164	£5,577	£24,435
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,843	£12,240	£19,423	£21,953	£23,373	£88,832
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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