Flat L1 1 bed 2 baths

Simpson Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,629First Year

Profit From Rental Income

After 5 Years

£9,809

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,527

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,415	£9,556	£9,795	£10,040	£48,083
Total Expenses	£7,071	£7,135	£7,190	£7,255	£7,323	£35,973
Profit Before Tax	£2,205	£2,281	£2,367	£2,540	£2,718	£12,110
Profit After Tax	£1,786	£1,847	£1,917	£2,057	£2,201	£9,809
Change In Property Value	£3,863	£7,295	£8,395	£8,899	£7,075	£35,527
Net Return	£5,649	£9,142	£10,312	£10,956	£9,276	£45,336
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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