Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£17,398
↗ 24%After 5 Years
Change In Property Value
£66,217
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,347 | £15,577 | £15,966 | £16,366 | £78,376 |
| Total Expenses | £11,234 | £11,307 | £11,371 | £11,451 | £11,534 | £56,897 |
| Profit Before Tax | £3,886 | £4,040 | £4,206 | £4,515 | £4,832 | £21,479 |
| Profit After Tax | £3,148 | £3,272 | £3,407 | £3,657 | £3,914 | £17,398 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £10,348 | £16,868 | £19,055 | £20,244 | £17,100 | £83,615 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change