Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£31,080
↗ 19%After 5 Years
Change In Property Value
£128,781
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £24,986 | £25,079 | £25,202 | £25,327 | £25,471 | £126,064 |
| Profit Before Tax | £6,514 | £6,894 | £7,570 | £8,264 | £9,128 | £38,370 |
| Profit After Tax | £5,277 | £5,584 | £6,132 | £6,694 | £7,394 | £31,080 |
| Change In Property Value | £14,999 | £15,448 | £29,172 | £33,574 | £35,589 | £128,781 |
| Net Return | £20,275 | £21,032 | £35,304 | £40,268 | £42,982 | £159,861 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 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