Flat L1 1 bed 2 baths

Simpson Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£42,508First Year

Profit From Rental Income

After 5 Years

£8,809

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£35,640

↗ 26%After 5 Years

Return On Investment

105%

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	£10,380	£10,536	£10,799	£11,069	£11,401	£54,185
Total Expenses	£8,528	£8,589	£8,658	£8,729	£8,805	£43,309
Profit Before Tax	£1,852	£1,947	£2,141	£2,340	£2,596	£10,876
Profit After Tax	£1,501	£1,577	£1,734	£1,895	£2,103	£8,809
Change In Property Value	£4,151	£4,275	£8,073	£9,292	£9,849	£35,640
Net Return	£5,651	£5,852	£9,807	£11,187	£11,952	£44,450
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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