Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£21,715
↗ 25%After 5 Years
Change In Property Value
£77,239
↗ 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 | £17,640 | £17,905 | £18,173 | £18,627 | £19,093 | £91,438 |
| Total Expenses | £12,771 | £12,848 | £12,916 | £13,003 | £13,092 | £64,630 |
| Profit Before Tax | £4,869 | £5,057 | £5,257 | £5,625 | £6,001 | £26,808 |
| Profit After Tax | £3,944 | £4,096 | £4,259 | £4,556 | £4,861 | £21,715 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £12,342 | £19,955 | £22,511 | £23,903 | £20,242 | £98,954 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change