Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£22,808

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£80,012

↗ 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	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£13,158	£13,236	£13,305	£13,393	£13,484	£66,577
Profit Before Tax	£5,118	£5,314	£5,524	£5,906	£6,297	£28,159
Profit After Tax	£4,145	£4,305	£4,474	£4,784	£5,101	£22,808
Change In Property Value	£8,700	£16,429	£18,908	£20,042	£15,934	£80,012
Net Return	£12,845	£20,733	£23,382	£24,826	£21,034	£102,820
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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