Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£7,361

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£11,193	£11,258	£11,333	£11,409	£11,492	£56,686
Profit Before Tax	£1,407	£1,531	£1,776	£2,027	£2,347	£9,088
Profit After Tax	£1,140	£1,240	£1,438	£1,642	£1,901	£7,361
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£7,138	£7,419	£13,105	£15,069	£16,134	£58,866
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	97%

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