Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£10,366
↗ 19%After 5 Years
Change In Property Value
£48,269
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,016 | £11,181 | £11,349 | £11,633 | £11,923 | £57,102 |
| Total Expenses | £8,731 | £8,797 | £8,855 | £8,925 | £8,997 | £44,305 |
| Profit Before Tax | £2,285 | £2,384 | £2,494 | £2,708 | £2,927 | £12,798 |
| Profit After Tax | £1,851 | £1,931 | £2,020 | £2,193 | £2,371 | £10,366 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £7,100 | £11,842 | £13,427 | £14,284 | £11,983 | £58,635 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change