Flat L3 0 beds 1 bath

The Gateway, Masons Row, Leeds Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£49,600First Year

Profit From Rental Income

After 5 Years

£9,015

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£44,696

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,212	£10,365	£10,521	£10,784	£11,053	£52,935
Total Expenses	£8,234	£8,299	£8,355	£8,424	£8,493	£41,805
Profit Before Tax	£1,978	£2,066	£2,165	£2,360	£2,560	£11,130
Profit After Tax	£1,603	£1,674	£1,754	£1,912	£2,074	£9,015
Change In Property Value	£4,860	£9,177	£10,562	£11,196	£8,901	£44,696
Net Return	£6,463	£10,851	£12,316	£13,108	£10,974	£53,712
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%

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