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

£6,150

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,169

↗ 26%After 5 Years

Return On Investment

99%

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	£9,651	£9,892	£10,189	£48,422
Total Expenses	£8,036	£8,096	£8,163	£8,231	£8,303	£40,829
Profit Before Tax	£1,240	£1,319	£1,488	£1,661	£1,885	£7,593
Profit After Tax	£1,004	£1,068	£1,205	£1,345	£1,527	£6,150
Change In Property Value	£3,863	£3,979	£7,513	£8,647	£9,166	£33,169
Net Return	£4,867	£5,047	£8,718	£9,993	£10,693	£39,319
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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