Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£4,967

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,704	£10,865	£11,136	£11,415	£11,757	£55,876
Total Expenses	£9,813	£9,875	£9,945	£10,017	£10,094	£49,745
Profit Before Tax	£891	£989	£1,191	£1,398	£1,663	£6,132
Profit After Tax	£722	£801	£965	£1,132	£1,347	£4,967
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£5,820	£6,053	£10,881	£12,545	£13,445	£48,744
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change