Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£9,839
↗ 19%After 5 Years
Change In Property Value
£46,890
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,704 | £10,865 | £11,028 | £11,303 | £11,586 | £55,485 |
| Total Expenses | £8,539 | £8,605 | £8,662 | £8,731 | £8,802 | £43,339 |
| Profit Before Tax | £2,165 | £2,260 | £2,366 | £2,572 | £2,784 | £12,147 |
| Profit After Tax | £1,754 | £1,831 | £1,916 | £2,083 | £2,255 | £9,839 |
| Change In Property Value | £5,099 | £9,628 | £11,081 | £11,745 | £9,338 | £46,890 |
| Net Return | £6,853 | £11,458 | £12,997 | £13,829 | £11,592 | £56,728 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change