Flat
L1
1 bed
1 bath
Jamaica Street, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£12,100First YearProfit From Rental Income
£-5,267
↘ -44%After 5 Years
Change In Property Value
£9,531
↗ 26%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,664 | £2,704 | £2,772 | £2,841 | £2,926 | £13,906 |
| Total Expenses | £3,734 | £3,784 | £3,834 | £3,885 | £3,936 | £19,174 |
| Profit Before Tax | £-1,070 | £-1,080 | £-1,063 | £-1,044 | £-1,010 | £-5,267 |
| Profit After Tax | £-1,070 | £-1,080 | £-1,063 | £-1,044 | £-1,010 | £-5,267 |
| Change In Property Value | £1,110 | £1,143 | £2,159 | £2,485 | £2,634 | £9,531 |
| Net Return | £40 | £63 | £1,096 | £1,441 | £1,624 | £4,263 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -8% | -44% |
| Total Net Return (%) | 0% | 1% | 9% | 12% | 13% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change