Flat L3 3 beds 3 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£45,421

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£137,938

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,452	£33,263	£34,095	£163,283
Total Expenses	£21,236	£21,333	£21,422	£21,545	£21,671	£107,207
Profit Before Tax	£10,264	£10,639	£11,030	£11,718	£12,424	£56,076
Profit After Tax	£8,314	£8,618	£8,934	£9,492	£10,064	£45,421
Change In Property Value	£14,999	£28,322	£32,596	£34,552	£27,469	£137,938
Net Return	£23,312	£36,940	£41,531	£44,044	£37,532	£183,359
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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