Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£8,784
↗ 18%After 5 Years
Change In Property Value
£44,131
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £8,154 | £8,220 | £8,276 | £8,344 | £8,413 | £41,406 |
| Profit Before Tax | £1,926 | £2,012 | £2,109 | £2,301 | £2,497 | £10,844 |
| Profit After Tax | £1,560 | £1,629 | £1,708 | £1,864 | £2,023 | £8,784 |
| Change In Property Value | £4,799 | £9,061 | £10,429 | £11,054 | £8,788 | £44,131 |
| Net Return | £6,358 | £10,691 | £12,137 | £12,918 | £10,811 | £52,915 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change