Flat
L1
1 bed
2 baths
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£42,508First YearProfit From Rental Income
£8,672
↗ 20%After 5 Years
Change In Property Value
£35,640
↗ 26%After 5 Years
Return On Investment
104%
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 | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £8,524 | £8,585 | £8,655 | £8,725 | £8,801 | £43,291 |
| Profit Before Tax | £1,820 | £1,914 | £2,107 | £2,305 | £2,560 | £10,707 |
| Profit After Tax | £1,474 | £1,550 | £1,707 | £1,867 | £2,074 | £8,672 |
| Change In Property Value | £4,151 | £4,275 | £8,073 | £9,292 | £9,849 | £35,640 |
| Net Return | £5,625 | £5,826 | £9,780 | £11,159 | £11,923 | £44,313 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change