Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£31,957
↗ 27%After 5 Years
Change In Property Value
£103,464
↗ 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 | £23,628 | £23,982 | £24,342 | £24,951 | £25,574 | £122,478 |
| Total Expenses | £16,428 | £16,514 | £16,591 | £16,694 | £16,799 | £83,025 |
| Profit Before Tax | £7,200 | £7,469 | £7,751 | £8,257 | £8,776 | £39,453 |
| Profit After Tax | £5,832 | £6,050 | £6,279 | £6,688 | £7,108 | £31,957 |
| Change In Property Value | £11,250 | £21,244 | £24,450 | £25,917 | £20,604 | £103,464 |
| Net Return | £17,082 | £27,293 | £30,728 | £32,605 | £27,712 | £135,420 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change