Flat L1 1 bed 1 bath

Jamaica Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£39,685First Year

Profit From Rental Income

After 5 Years

£9,831

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,578

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,288	£9,427	£9,569	£9,808	£10,053	£48,145
Total Expenses	£7,078	£7,142	£7,197	£7,263	£7,330	£36,009
Profit Before Tax	£2,210	£2,286	£2,372	£2,545	£2,723	£12,136
Profit After Tax	£1,790	£1,851	£1,921	£2,062	£2,206	£9,831
Change In Property Value	£3,869	£7,305	£8,407	£8,912	£7,085	£35,578
Net Return	£5,659	£9,156	£10,329	£10,974	£9,291	£45,408
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change