Flat L7 1 bed 1 bath

Jubilee Drive, Liverpool L7

North West, England · L7

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£15,135

↗ 104%After 5 Years

Change In Property Value

After 5 Years

£11,591

↗ 26%After 5 Years

Return On Investment

184%

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	£8,100	£8,221	£8,427	£8,638	£8,897	£42,283
Total Expenses	£4,595	£4,654	£4,717	£4,782	£4,851	£23,598
Profit Before Tax	£3,505	£3,568	£3,710	£3,856	£4,046	£18,685
Profit After Tax	£2,839	£2,890	£3,005	£3,123	£3,278	£15,135
Change In Property Value	£1,350	£1,391	£2,626	£3,022	£3,203	£11,591
Net Return	£4,189	£4,281	£5,631	£6,145	£6,481	£26,726
Return From Rental Income (%)	20%	20%	21%	22%	23%	104%
Total Net Return (%)	29%	30%	39%	42%	45%	184%

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