Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£13,094
↗ 21%After 5 Years
Change In Property Value
£55,167
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £9,693 | £9,762 | £9,822 | £9,897 | £9,973 | £49,148 |
| Profit Before Tax | £2,907 | £3,027 | £3,158 | £3,409 | £3,665 | £16,166 |
| Profit After Tax | £2,354 | £2,452 | £2,558 | £2,761 | £2,969 | £13,094 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £8,353 | £13,779 | £15,595 | £16,580 | £13,955 | £68,261 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change