Flat L1 2 beds 2 baths

Renshaw Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£52,900First Year

Profit From Rental Income

After 5 Years

£13,107

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£44,563

↗ 26%After 5 Years

Return On Investment

109%

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	£12,972	£13,167	£13,496	£13,833	£14,248	£67,716
Total Expenses	£10,161	£10,226	£10,302	£10,380	£10,464	£51,534
Profit Before Tax	£2,811	£2,940	£3,193	£3,453	£3,784	£16,182
Profit After Tax	£2,277	£2,382	£2,587	£2,797	£3,065	£13,107
Change In Property Value	£5,190	£5,346	£10,094	£11,618	£12,315	£44,563
Net Return	£7,467	£7,727	£12,681	£14,415	£15,380	£57,670
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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