Flat
L1
1 bed
2 baths
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£42,508First YearProfit From Rental Income
£11,143
↗ 26%After 5 Years
Change In Property Value
£38,175
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,960 | £10,109 | £10,261 | £10,518 | £10,781 | £51,629 |
| Total Expenses | £7,448 | £7,513 | £7,569 | £7,636 | £7,705 | £37,871 |
| Profit Before Tax | £2,512 | £2,597 | £2,692 | £2,881 | £3,075 | £13,757 |
| Profit After Tax | £2,035 | £2,103 | £2,181 | £2,334 | £2,491 | £11,143 |
| Change In Property Value | £4,151 | £7,838 | £9,021 | £9,562 | £7,602 | £38,175 |
| Net Return | £6,186 | £9,942 | £11,202 | £11,896 | £10,093 | £49,318 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change