Flat
L1
1 bed
2 baths
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£40,847First YearProfit From Rental Income
£7,964
↗ 19%After 5 Years
Change In Property Value
£34,214
↗ 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 | £9,924 | £10,073 | £10,325 | £10,583 | £10,900 | £51,805 |
| Total Expenses | £8,262 | £8,323 | £8,391 | £8,461 | £8,535 | £41,973 |
| Profit Before Tax | £1,662 | £1,750 | £1,933 | £2,122 | £2,365 | £9,832 |
| Profit After Tax | £1,346 | £1,417 | £1,566 | £1,719 | £1,916 | £7,964 |
| Change In Property Value | £3,985 | £4,104 | £7,750 | £8,920 | £9,455 | £34,214 |
| Net Return | £5,331 | £5,522 | £9,316 | £10,639 | £11,371 | £42,178 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change