Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£18,498

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£68,976

↗ 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	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£11,619	£11,693	£11,758	£11,840	£11,925	£58,835
Profit Before Tax	£4,137	£4,299	£4,474	£4,798	£5,129	£22,837
Profit After Tax	£3,351	£3,482	£3,624	£3,886	£4,155	£18,498
Change In Property Value	£7,500	£14,163	£16,300	£17,278	£13,736	£68,976
Net Return	£10,851	£17,645	£19,924	£21,164	£17,891	£87,474
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