Flat
L1
2 beds
1 bath
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£75,175First YearProfit From Rental Income
£19,580
↗ 26%After 5 Years
Change In Property Value
£63,689
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,808 | £18,075 | £18,527 | £18,990 | £19,560 | £92,960 |
| Total Expenses | £13,590 | £13,663 | £13,751 | £13,841 | £13,941 | £68,788 |
| Profit Before Tax | £4,218 | £4,412 | £4,776 | £5,149 | £5,619 | £24,173 |
| Profit After Tax | £3,416 | £3,574 | £3,868 | £4,170 | £4,551 | £19,580 |
| Change In Property Value | £7,418 | £7,640 | £14,427 | £16,604 | £17,600 | £63,689 |
| Net Return | £10,834 | £11,214 | £18,295 | £20,774 | £22,152 | £83,269 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change