Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£22,770

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£79,998

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,264	£18,538	£18,816	£19,286	£19,769	£94,673
Total Expenses	£13,156	£13,233	£13,302	£13,391	£13,481	£66,562
Profit Before Tax	£5,108	£5,305	£5,514	£5,896	£6,287	£28,111
Profit After Tax	£4,138	£4,297	£4,467	£4,776	£5,093	£22,770
Change In Property Value	£8,699	£16,426	£18,904	£20,039	£15,931	£79,998
Net Return	£12,836	£20,723	£23,371	£24,814	£21,023	£102,768
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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