Flat L1 1 bed 1 bath

Jamaica Street, Liverpool L1

North West, England · L1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£7,641

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 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	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£8,130	£8,190	£8,258	£8,327	£8,401	£41,306
Profit Before Tax	£1,590	£1,675	£1,854	£2,038	£2,275	£9,434
Profit After Tax	£1,288	£1,357	£1,502	£1,651	£1,843	£7,641
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,188	£5,374	£9,088	£10,381	£11,097	£41,128
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