Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£6,585
↗ 11%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £10,736 | £10,800 | £10,873 | £10,948 | £11,029 | £54,386 |
| Profit Before Tax | £1,240 | £1,356 | £1,586 | £1,823 | £2,125 | £8,130 |
| Profit After Tax | £1,005 | £1,098 | £1,285 | £1,476 | £1,721 | £6,585 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £6,705 | £6,969 | £12,371 | £14,236 | £15,246 | £55,527 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change