Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£13,686
↗ 16%After 5 Years
Change In Property Value
£72,112
↗ 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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £14,871 | £14,943 | £15,031 | £15,121 | £15,220 | £75,187 |
| Profit Before Tax | £2,769 | £2,961 | £3,321 | £3,690 | £4,155 | £16,897 |
| Profit After Tax | £2,243 | £2,399 | £2,690 | £2,989 | £3,366 | £13,686 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £10,641 | £11,049 | £19,025 | £21,789 | £23,294 | £85,798 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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