Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£3,385
↗ 7%After 5 Years
Change In Property Value
£38,625
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £8,894 | £8,954 | £9,021 | £9,089 | £9,162 | £45,119 |
| Profit Before Tax | £550 | £632 | £805 | £982 | £1,211 | £4,179 |
| Profit After Tax | £446 | £512 | £652 | £795 | £981 | £3,385 |
| Change In Property Value | £4,499 | £4,633 | £8,750 | £10,070 | £10,674 | £38,625 |
| Net Return | £4,944 | £5,145 | £9,401 | £10,865 | £11,655 | £42,011 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change