Flat
L1
1 bed
2 baths
Simpson Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£41,175First YearProfit From Rental Income
£8,108
↗ 20%After 5 Years
Change In Property Value
£34,496
↗ 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 | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £8,314 | £8,375 | £8,443 | £8,513 | £8,588 | £42,233 |
| Profit Before Tax | £1,694 | £1,783 | £1,969 | £2,159 | £2,405 | £10,010 |
| Profit After Tax | £1,372 | £1,444 | £1,595 | £1,749 | £1,948 | £8,108 |
| Change In Property Value | £4,018 | £4,138 | £7,814 | £8,993 | £9,533 | £34,496 |
| Net Return | £5,390 | £5,582 | £9,409 | £10,742 | £11,481 | £42,603 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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