Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£14,492
↗ 16%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £15,333 | £15,407 | £15,496 | £15,588 | £15,689 | £77,512 |
| Profit Before Tax | £2,943 | £3,143 | £3,518 | £3,902 | £4,385 | £17,891 |
| Profit After Tax | £2,384 | £2,546 | £2,849 | £3,160 | £3,552 | £14,492 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £11,084 | £11,507 | £19,771 | £22,635 | £24,196 | £89,192 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change