Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£5,780
↗ 11%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £10,274 | £10,337 | £10,408 | £10,482 | £10,561 | £52,060 |
| Profit Before Tax | £1,066 | £1,174 | £1,390 | £1,611 | £1,895 | £7,136 |
| Profit After Tax | £864 | £951 | £1,126 | £1,305 | £1,535 | £5,780 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £6,262 | £6,511 | £11,626 | £13,390 | £14,345 | £52,133 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change