Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£20,615
↗ 25%After 5 Years
Change In Property Value
£74,480
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £12,386 | £12,462 | £12,528 | £12,614 | £12,702 | £62,692 |
| Profit Before Tax | £4,618 | £4,798 | £4,990 | £5,342 | £5,703 | £25,450 |
| Profit After Tax | £3,741 | £3,886 | £4,042 | £4,327 | £4,620 | £20,615 |
| Change In Property Value | £8,099 | £15,293 | £17,600 | £18,656 | £14,832 | £74,480 |
| Net Return | £11,839 | £19,179 | £21,642 | £22,983 | £19,452 | £95,095 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change