Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£42,732
↗ 28%After 5 Years
Change In Property Value
£131,054
↗ 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 | £29,928 | £30,377 | £30,833 | £31,603 | £32,393 | £155,134 |
| Total Expenses | £20,276 | £20,371 | £20,457 | £20,576 | £20,698 | £102,378 |
| Profit Before Tax | £9,652 | £10,006 | £10,375 | £11,027 | £11,696 | £52,756 |
| Profit After Tax | £7,818 | £8,105 | £8,404 | £8,932 | £9,473 | £42,732 |
| Change In Property Value | £14,250 | £26,909 | £30,970 | £32,828 | £26,098 | £131,054 |
| Net Return | £22,068 | £35,014 | £39,373 | £41,760 | £35,571 | £173,786 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change