Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£8,942
↗ 13%After 5 Years
Change In Property Value
£56,657
↗ 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 | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £12,113 | £12,179 | £12,257 | £12,337 | £12,424 | £61,311 |
| Profit Before Tax | £1,747 | £1,889 | £2,162 | £2,443 | £2,799 | £11,040 |
| Profit After Tax | £1,415 | £1,530 | £1,751 | £1,979 | £2,267 | £8,942 |
| Change In Property Value | £6,599 | £6,796 | £12,834 | £14,771 | £15,657 | £56,657 |
| Net Return | £8,014 | £8,326 | £14,585 | £16,749 | £17,924 | £65,599 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 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