Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£20,653

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,494

↗ 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	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£12,389	£12,464	£12,531	£12,617	£12,705	£62,706
Profit Before Tax	£4,627	£4,807	£4,999	£5,352	£5,713	£25,498
Profit After Tax	£3,748	£3,894	£4,049	£4,335	£4,628	£20,653
Change In Property Value	£8,100	£15,296	£17,604	£18,660	£14,835	£74,494
Net Return	£11,848	£19,189	£21,653	£22,995	£19,462	£95,147
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%

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