Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£25,131
↗ 18%After 5 Years
Change In Property Value
£109,475
↗ 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 | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £21,539 | £21,625 | £21,736 | £21,850 | £21,978 | £108,728 |
| Profit Before Tax | £5,233 | £5,548 | £6,117 | £6,700 | £7,428 | £31,025 |
| Profit After Tax | £4,239 | £4,494 | £4,955 | £5,427 | £6,017 | £25,131 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £16,989 | £17,627 | £29,753 | £33,968 | £36,270 | £134,606 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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