Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£17,233

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£16,940	£17,016	£17,111	£17,208	£17,316	£85,592
Profit Before Tax	£3,532	£3,763	£4,187	£4,623	£5,169	£21,275
Profit After Tax	£2,861	£3,048	£3,392	£3,744	£4,187	£17,233
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£12,610	£13,089	£22,352	£25,566	£27,319	£100,936
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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