Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£29,107
↗ 19%After 5 Years
Change In Property Value
£122,355
↗ 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 | £29,928 | £30,377 | £31,136 | £31,915 | £32,872 | £156,228 |
| Total Expenses | £23,838 | £23,929 | £24,048 | £24,170 | £24,308 | £120,294 |
| Profit Before Tax | £6,090 | £6,448 | £7,088 | £7,745 | £8,564 | £35,934 |
| Profit After Tax | £4,933 | £5,223 | £5,741 | £6,273 | £6,937 | £29,107 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £19,183 | £19,900 | £33,457 | £38,172 | £40,749 | £151,461 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change