Flat L1 1 bed 1 bath

Simpson Street, Liverpool, Merseyside L1

North West, England · L1

Initial Investment

First Year

£13,900First Year

Profit From Rental Income

After 5 Years

£-2,923

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£11,864

↗ 28%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,096	£3,142	£3,190	£3,269	£3,351	£16,048
Total Expenses	£3,693	£3,748	£3,793	£3,843	£3,894	£18,972
Profit Before Tax	£-597	£-605	£-604	£-574	£-543	£-2,923
Profit After Tax	£-597	£-605	£-604	£-574	£-543	£-2,923
Change In Property Value	£1,290	£2,436	£2,804	£2,972	£2,363	£11,864
Net Return	£693	£1,831	£2,200	£2,398	£1,819	£8,940
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	5%	13%	16%	17%	13%	64%

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