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

£7,474

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,169

↗ 26%After 5 Years

Return On Investment

103%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,624	£9,768	£10,013	£10,263	£10,571	£50,239
Total Expenses	£8,071	£8,132	£8,199	£8,268	£8,341	£41,011
Profit Before Tax	£1,553	£1,637	£1,814	£1,995	£2,229	£9,227
Profit After Tax	£1,258	£1,326	£1,469	£1,616	£1,806	£7,474
Change In Property Value	£3,863	£3,979	£7,513	£8,647	£9,166	£33,169
Net Return	£5,121	£5,305	£8,982	£10,263	£10,972	£40,643
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change