Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£21,200
↗ 18%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,628 | £23,982 | £24,582 | £25,197 | £25,952 | £123,341 |
| Total Expenses | £19,241 | £19,322 | £19,425 | £19,531 | £19,649 | £97,168 |
| Profit Before Tax | £4,387 | £4,660 | £5,157 | £5,666 | £6,304 | £26,173 |
| Profit After Tax | £3,554 | £3,775 | £4,177 | £4,589 | £5,106 | £21,200 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £14,804 | £15,362 | £26,058 | £29,773 | £31,800 | £117,796 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change