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
£22,137
↗ 29%After 5 Years
Change In Property Value
£63,689
↗ 26%After 5 Years
Return On Investment
114%
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 | £18,480 | £18,757 | £19,226 | £19,707 | £20,298 | £96,468 |
| Total Expenses | £13,658 | £13,731 | £13,821 | £13,913 | £14,015 | £69,138 |
| Profit Before Tax | £4,822 | £5,026 | £5,405 | £5,794 | £6,283 | £27,330 |
| Profit After Tax | £3,906 | £4,071 | £4,378 | £4,693 | £5,089 | £22,137 |
| Change In Property Value | £7,418 | £7,640 | £14,427 | £16,604 | £17,600 | £63,689 |
| Net Return | £11,324 | £11,711 | £18,805 | £21,297 | £22,690 | £85,826 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change