Flat
L1
2 beds
1 bath
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£75,175First YearProfit From Rental Income
£26,611
↗ 35%After 5 Years
Change In Property Value
£68,217
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,808 | £18,075 | £18,346 | £18,805 | £19,275 | £92,309 |
| Total Expenses | £11,736 | £11,813 | £11,881 | £11,969 | £12,058 | £59,457 |
| Profit Before Tax | £6,072 | £6,262 | £6,465 | £6,836 | £7,217 | £32,853 |
| Profit After Tax | £4,918 | £5,072 | £5,237 | £5,537 | £5,846 | £26,611 |
| Change In Property Value | £7,418 | £14,007 | £16,120 | £17,088 | £13,585 | £68,217 |
| Net Return | £12,336 | £19,079 | £21,357 | £22,625 | £19,430 | £94,828 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change