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

£8,512

↗ 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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,414	£8,475	£8,544	£8,614	£8,690	£42,737
Profit Before Tax	£1,786	£1,878	£2,068	£2,263	£2,514	£10,508
Profit After Tax	£1,447	£1,521	£1,675	£1,833	£2,036	£8,512
Change In Property Value	£4,079	£4,201	£7,933	£9,130	£9,678	£35,019
Net Return	£5,525	£5,722	£9,608	£10,963	£11,714	£43,531
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