Flat L1 1 bed 1 bath

Jamaica Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£41,785First Year

Profit From Rental Income

After 5 Years

£10,823

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£37,509

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,792	£9,939	£10,088	£10,340	£10,599	£50,758
Total Expenses	£7,353	£7,418	£7,474	£7,541	£7,610	£37,396
Profit Before Tax	£2,439	£2,521	£2,614	£2,799	£2,989	£13,362
Profit After Tax	£1,975	£2,042	£2,117	£2,267	£2,421	£10,823
Change In Property Value	£4,079	£7,702	£8,864	£9,396	£7,470	£37,509
Net Return	£6,054	£9,743	£10,981	£11,663	£9,891	£48,332
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

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