Flat L3 1 bed 1 bath

Lower Gill Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£6,095

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£37,247

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,636	£8,765	£8,984	£9,209	£44,102
Total Expenses	£7,194	£7,257	£7,311	£7,375	£7,440	£36,578
Profit Before Tax	£1,314	£1,378	£1,454	£1,609	£1,769	£7,524
Profit After Tax	£1,064	£1,117	£1,178	£1,304	£1,433	£6,095
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,114	£8,764	£9,980	£10,634	£8,850	£43,342
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change