Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£19,198
↗ 17%After 5 Years
Change In Property Value
£90,143
↗ 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 | £22,044 | £22,375 | £22,934 | £23,507 | £24,213 | £115,073 |
| Total Expenses | £18,089 | £18,168 | £18,267 | £18,368 | £18,481 | £91,372 |
| Profit Before Tax | £3,955 | £4,207 | £4,667 | £5,140 | £5,732 | £23,701 |
| Profit After Tax | £3,204 | £3,408 | £3,781 | £4,163 | £4,643 | £19,198 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £13,702 | £14,221 | £24,200 | £27,664 | £29,554 | £109,341 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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