Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£29,235
↗ 26%After 5 Years
Change In Property Value
£96,552
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,044 | £22,375 | £22,710 | £23,278 | £23,860 | £114,267 |
| Total Expenses | £15,464 | £15,547 | £15,622 | £15,720 | £15,821 | £78,174 |
| Profit Before Tax | £6,580 | £6,828 | £7,089 | £7,558 | £8,039 | £36,093 |
| Profit After Tax | £5,330 | £5,530 | £5,742 | £6,122 | £6,511 | £29,235 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £15,828 | £25,355 | £28,558 | £30,307 | £25,739 | £125,787 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change