Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£21,708

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£77,253

↗ 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	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£12,773	£12,849	£12,917	£13,005	£13,094	£64,638
Profit Before Tax	£4,867	£5,055	£5,256	£5,623	£5,999	£26,800
Profit After Tax	£3,942	£4,095	£4,257	£4,555	£4,860	£21,708
Change In Property Value	£8,400	£15,862	£18,256	£19,351	£15,384	£77,253
Net Return	£12,342	£19,957	£22,513	£23,906	£20,244	£98,961
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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