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

£7,490

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,216

↗ 26%After 5 Years

Return On Investment

103%

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	£9,636	£9,781	£10,025	£10,276	£10,584	£50,301
Total Expenses	£8,080	£8,140	£8,208	£8,276	£8,350	£41,054
Profit Before Tax	£1,556	£1,640	£1,817	£1,999	£2,234	£9,247
Profit After Tax	£1,261	£1,329	£1,472	£1,619	£1,810	£7,490
Change In Property Value	£3,869	£3,985	£7,524	£8,660	£9,179	£33,216
Net Return	£5,129	£5,313	£8,996	£10,279	£10,989	£40,706
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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