Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£13,257
↗ 16%After 5 Years
Change In Property Value
£70,824
↗ 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 | £17,316 | £17,576 | £18,015 | £18,466 | £19,019 | £90,392 |
| Total Expenses | £14,640 | £14,712 | £14,799 | £14,888 | £14,986 | £74,026 |
| Profit Before Tax | £2,676 | £2,864 | £3,216 | £3,577 | £4,033 | £16,366 |
| Profit After Tax | £2,167 | £2,319 | £2,605 | £2,898 | £3,267 | £13,257 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £10,416 | £10,815 | £18,648 | £21,362 | £22,839 | £84,081 |
| 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