Flat L3 2 beds 2 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£15,267

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£15,791	£15,865	£15,956	£16,049	£16,152	£79,812
Profit Before Tax	£3,109	£3,319	£3,707	£4,106	£4,607	£18,849
Profit After Tax	£2,519	£2,688	£3,003	£3,326	£3,732	£15,267
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£11,517	£11,957	£20,505	£23,469	£25,084	£92,531
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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