Flat L3 3 beds 3 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£42,694

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£131,040

↗ 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	£29,916	£30,365	£30,820	£31,591	£32,380	£155,072
Total Expenses	£20,273	£20,368	£20,455	£20,573	£20,695	£102,364
Profit Before Tax	£9,643	£9,997	£10,366	£11,017	£11,685	£52,708
Profit After Tax	£7,811	£8,097	£8,396	£8,924	£9,465	£42,694
Change In Property Value	£14,249	£26,906	£30,966	£32,824	£26,095	£131,040
Net Return	£22,059	£35,003	£39,362	£41,748	£35,560	£173,734
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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