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

£6,166

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,216

↗ 26%After 5 Years

Return On Investment

99%

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	£9,663	£9,905	£10,202	£48,485
Total Expenses	£8,045	£8,105	£8,171	£8,239	£8,312	£40,872
Profit Before Tax	£1,243	£1,322	£1,492	£1,665	£1,890	£7,612
Profit After Tax	£1,007	£1,071	£1,208	£1,349	£1,531	£6,166
Change In Property Value	£3,869	£3,985	£7,524	£8,660	£9,179	£33,216
Net Return	£4,875	£5,056	£8,732	£10,008	£10,710	£39,382
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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