Flat L3 3 beds 3 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£40,050

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£124,156

↗ 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	£28,356	£28,781	£29,213	£29,943	£30,692	£146,986
Total Expenses	£19,314	£19,407	£19,491	£19,606	£19,723	£97,542
Profit Before Tax	£9,042	£9,374	£9,722	£10,337	£10,969	£49,444
Profit After Tax	£7,324	£7,593	£7,875	£8,373	£8,885	£40,050
Change In Property Value	£13,500	£25,493	£29,340	£31,100	£24,724	£124,156
Net Return	£20,824	£33,086	£37,214	£39,473	£33,609	£164,206
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