Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£29,069
↗ 19%After 5 Years
Change In Property Value
£122,342
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,916 | £30,365 | £31,124 | £31,902 | £32,859 | £156,166 |
| Total Expenses | £23,835 | £23,926 | £24,045 | £24,167 | £24,305 | £120,278 |
| Profit Before Tax | £6,081 | £6,439 | £7,079 | £7,735 | £8,554 | £35,888 |
| Profit After Tax | £4,925 | £5,215 | £5,734 | £6,266 | £6,929 | £29,069 |
| Change In Property Value | £14,249 | £14,676 | £27,713 | £31,895 | £33,809 | £122,342 |
| Net Return | £19,174 | £19,891 | £33,447 | £38,161 | £40,738 | £151,411 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change