Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£37,328

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£117,245

↗ 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	£18,350	£18,440	£18,522	£18,633	£18,746	£92,691
Profit Before Tax	£8,422	£8,733	£9,059	£9,638	£10,231	£46,084
Profit After Tax	£6,822	£7,074	£7,338	£7,807	£8,288	£37,328
Change In Property Value	£12,749	£24,073	£27,706	£29,369	£23,348	£117,245
Net Return	£19,570	£31,148	£35,044	£37,176	£31,636	£154,573
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