Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£27,104
↗ 19%After 5 Years
Change In Property Value
£115,902
↗ 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 | £28,344 | £28,769 | £29,488 | £30,226 | £31,132 | £147,960 |
| Total Expenses | £22,686 | £22,775 | £22,890 | £23,007 | £23,140 | £114,498 |
| Profit Before Tax | £5,658 | £5,994 | £6,599 | £7,218 | £7,992 | £33,461 |
| Profit After Tax | £4,583 | £4,856 | £5,345 | £5,847 | £6,473 | £27,104 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £18,081 | £18,759 | £31,599 | £36,063 | £38,503 | £143,006 |
| 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