Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£5,350

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£45,065

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£10,043	£10,105	£10,176	£10,249	£10,327	£50,899
Profit Before Tax	£973	£1,076	£1,285	£1,499	£1,773	£6,606
Profit After Tax	£788	£872	£1,041	£1,214	£1,436	£5,350
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£6,037	£6,277	£11,249	£12,963	£13,890	£50,416
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change