Flat
L1
1 bed
2 baths
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£40,847First YearProfit From Rental Income
£6,594
↗ 16%After 5 Years
Change In Property Value
£34,214
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,564 | £9,707 | £9,950 | £10,199 | £10,505 | £49,925 |
| Total Expenses | £8,226 | £8,287 | £8,354 | £8,423 | £8,496 | £41,785 |
| Profit Before Tax | £1,338 | £1,421 | £1,596 | £1,776 | £2,009 | £8,141 |
| Profit After Tax | £1,084 | £1,151 | £1,293 | £1,439 | £1,627 | £6,594 |
| Change In Property Value | £3,985 | £4,104 | £7,750 | £8,920 | £9,455 | £34,214 |
| Net Return | £5,068 | £5,255 | £9,043 | £10,359 | £11,082 | £40,808 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change