Flat L1 1 bed 2 baths

Simpson Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,175First Year

Profit From Rental Income

After 5 Years

£10,544

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,948

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,648	£9,793	£9,940	£10,188	£10,443	£50,011
Total Expenses	£7,274	£7,338	£7,394	£7,460	£7,529	£36,994
Profit Before Tax	£2,374	£2,455	£2,546	£2,728	£2,914	£13,017
Profit After Tax	£1,923	£1,988	£2,062	£2,209	£2,361	£10,544
Change In Property Value	£4,018	£7,586	£8,731	£9,255	£7,358	£36,948
Net Return	£5,941	£9,575	£10,793	£11,465	£9,718	£47,492
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change