Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£7,684
↗ 17%After 5 Years
Change In Property Value
£41,372
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,729 | £9,973 | £10,222 | £48,954 |
| Total Expenses | £7,769 | £7,833 | £7,889 | £7,955 | £8,022 | £39,468 |
| Profit Before Tax | £1,675 | £1,752 | £1,841 | £2,018 | £2,200 | £9,486 |
| Profit After Tax | £1,357 | £1,419 | £1,491 | £1,635 | £1,782 | £7,684 |
| Change In Property Value | £4,499 | £8,495 | £9,777 | £10,363 | £8,239 | £41,372 |
| Net Return | £5,855 | £9,914 | £11,268 | £11,998 | £10,020 | £49,055 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change