Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,863
↗ 26%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £13,543 | £13,621 | £13,691 | £13,781 | £13,874 | £68,509 |
| Profit Before Tax | £5,358 | £5,563 | £5,781 | £6,177 | £6,583 | £29,461 |
| Profit After Tax | £4,340 | £4,506 | £4,682 | £5,003 | £5,332 | £23,863 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £13,340 | £21,501 | £24,242 | £25,737 | £21,815 | £106,634 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change