Flat L3 1 bed 1 bath

Jugglers Yard, Marlborough Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£30,998First Year

Profit From Rental Income

After 5 Years

£9,723

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£25,758

↗ 26%After 5 Years

Return On Investment

114%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£6,867	£6,927	£6,993	£7,060	£7,131	£34,978
Profit Before Tax	£2,133	£2,208	£2,371	£2,538	£2,754	£12,003
Profit After Tax	£1,727	£1,789	£1,920	£2,055	£2,231	£9,723
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,758
Net Return	£4,727	£4,878	£7,755	£8,771	£9,349	£35,480
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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