Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£21,181
↗ 25%After 5 Years
Change In Property Value
£75,873
↗ 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 | £17,328 | £17,588 | £17,852 | £18,298 | £18,755 | £89,821 |
| Total Expenses | £12,581 | £12,657 | £12,724 | £12,811 | £12,899 | £63,672 |
| Profit Before Tax | £4,747 | £4,931 | £5,127 | £5,487 | £5,856 | £26,149 |
| Profit After Tax | £3,845 | £3,994 | £4,153 | £4,445 | £4,744 | £21,181 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £12,095 | £19,573 | £22,083 | £23,450 | £19,853 | £97,054 |
| 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