Flat L7 1 bed 1 bath

Jubilee Drive, Liverpool L7

North West, England · L7

Initial Investment

First Year

£16,000First Year

Profit From Rental Income

After 5 Years

£-3,449

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£12,879

↗ 26%After 5 Years

Return On Investment

59%

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	£3,600	£3,654	£3,745	£3,839	£3,954	£18,792
Total Expenses	£4,344	£4,395	£4,447	£4,500	£4,555	£22,241
Profit Before Tax	£-744	£-741	£-702	£-661	£-600	£-3,449
Profit After Tax	£-744	£-741	£-702	£-661	£-600	£-3,449
Change In Property Value	£1,500	£1,545	£2,917	£3,358	£3,559	£12,879
Net Return	£756	£804	£2,216	£2,696	£2,959	£9,431
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	5%	5%	14%	17%	18%	59%

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