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

£7,627

↗ 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	£9,672	£9,817	£10,063	£10,314	£10,623	£50,489
Total Expenses	£8,083	£8,144	£8,211	£8,280	£8,354	£41,073
Profit Before Tax	£1,589	£1,673	£1,851	£2,034	£2,270	£9,417
Profit After Tax	£1,287	£1,355	£1,499	£1,647	£1,838	£7,627
Change In Property Value	£3,869	£3,985	£7,524	£8,660	£9,179	£33,216
Net Return	£5,155	£5,340	£9,024	£10,307	£11,018	£40,843
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