Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£12,105
↗ 15%After 5 Years
Change In Property Value
£66,960
↗ 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 | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £13,952 | £14,022 | £14,107 | £14,193 | £14,288 | £70,561 |
| Profit Before Tax | £2,428 | £2,604 | £2,935 | £3,274 | £3,703 | £14,944 |
| Profit After Tax | £1,967 | £2,109 | £2,377 | £2,652 | £3,000 | £12,105 |
| Change In Property Value | £7,799 | £8,032 | £15,168 | £17,457 | £18,504 | £66,960 |
| Net Return | £9,766 | £10,141 | £17,545 | £20,109 | £21,504 | £79,065 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| 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