Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£19,560

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£71,721

↗ 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	£16,380	£16,626	£16,875	£17,297	£17,729	£84,907
Total Expenses	£12,002	£12,076	£12,142	£12,226	£12,312	£60,759
Profit Before Tax	£4,378	£4,549	£4,733	£5,071	£5,417	£24,148
Profit After Tax	£3,546	£3,685	£3,833	£4,107	£4,388	£19,560
Change In Property Value	£7,799	£14,726	£16,948	£17,965	£14,282	£71,721
Net Return	£11,345	£18,411	£20,782	£22,073	£18,670	£91,281
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%

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