Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,910
↗ 16%After 5 Years
Change In Property Value
£69,549
↗ 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 | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £14,414 | £14,485 | £14,572 | £14,660 | £14,757 | £72,887 |
| Profit Before Tax | £2,602 | £2,786 | £3,132 | £3,486 | £3,933 | £15,939 |
| Profit After Tax | £2,108 | £2,257 | £2,537 | £2,824 | £3,186 | £12,910 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £10,208 | £10,600 | £18,291 | £20,955 | £22,406 | £82,459 |
| 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