Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£37,322

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£117,259

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,772	£27,174	£27,581	£28,271	£28,977	£138,775
Total Expenses	£18,352	£18,442	£18,523	£18,634	£18,748	£92,699
Profit Before Tax	£8,420	£8,732	£9,058	£9,636	£10,230	£46,076
Profit After Tax	£6,821	£7,073	£7,337	£7,806	£8,286	£37,322
Change In Property Value	£12,750	£24,076	£27,710	£29,372	£23,351	£117,259
Net Return	£19,571	£31,149	£35,046	£37,178	£31,637	£154,581
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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