Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£21,142

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£75,860

↗ 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	£17,316	£17,576	£17,839	£18,285	£18,742	£89,759
Total Expenses	£12,578	£12,654	£12,721	£12,808	£12,896	£63,658
Profit Before Tax	£4,738	£4,922	£5,118	£5,477	£5,846	£26,101
Profit After Tax	£3,838	£3,987	£4,146	£4,437	£4,735	£21,142
Change In Property Value	£8,249	£15,576	£17,926	£19,002	£15,107	£75,860
Net Return	£12,086	£19,562	£22,072	£23,439	£19,842	£97,002
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