Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£18,459

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£68,962

↗ 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	£15,744	£15,980	£16,220	£16,625	£17,041	£81,610
Total Expenses	£11,617	£11,690	£11,755	£11,838	£11,922	£58,821
Profit Before Tax	£4,127	£4,290	£4,465	£4,788	£5,119	£22,789
Profit After Tax	£3,343	£3,475	£3,616	£3,878	£4,147	£18,459
Change In Property Value	£7,499	£14,160	£16,296	£17,274	£13,733	£68,962
Net Return	£10,842	£17,635	£19,913	£21,152	£17,880	£87,421
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	24%	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