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

£8,375

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£35,019

↗ 26%After 5 Years

Return On Investment

104%

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	£10,164	£10,316	£10,574	£10,839	£11,164	£53,057
Total Expenses	£8,410	£8,471	£8,540	£8,611	£8,686	£42,718
Profit Before Tax	£1,754	£1,845	£2,034	£2,228	£2,478	£10,339
Profit After Tax	£1,421	£1,494	£1,648	£1,805	£2,007	£8,375
Change In Property Value	£4,079	£4,201	£7,933	£9,130	£9,678	£35,019
Net Return	£5,499	£5,695	£9,580	£10,935	£11,685	£43,394
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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