Flat L1 1 bed 2 baths

Simpson Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,508First Year

Profit From Rental Income

After 5 Years

£7,211

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£35,640

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,960	£10,109	£10,362	£10,621	£10,940	£51,993
Total Expenses	£8,486	£8,546	£8,615	£8,684	£8,759	£43,090
Profit Before Tax	£1,474	£1,563	£1,747	£1,937	£2,181	£8,902
Profit After Tax	£1,194	£1,266	£1,415	£1,569	£1,766	£7,211
Change In Property Value	£4,151	£4,275	£8,073	£9,292	£9,849	£35,640
Net Return	£5,345	£5,541	£9,489	£10,860	£11,616	£42,851
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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