Flat L3 3 beds 3 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£40,011

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£124,143

↗ 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	£28,344	£28,769	£29,201	£29,931	£30,679	£146,924
Total Expenses	£19,312	£19,404	£19,488	£19,603	£19,721	£97,527
Profit Before Tax	£9,032	£9,365	£9,712	£10,328	£10,958	£49,396
Profit After Tax	£7,316	£7,586	£7,867	£8,365	£8,876	£40,011
Change In Property Value	£13,499	£25,490	£29,336	£31,096	£24,722	£124,143
Net Return	£20,815	£33,075	£37,203	£39,462	£33,598	£164,154
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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