Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£11,329
↗ 15%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £13,494 | £13,564 | £13,647 | £13,732 | £13,825 | £68,262 |
| Profit Before Tax | £2,262 | £2,428 | £2,745 | £3,070 | £3,481 | £13,987 |
| Profit After Tax | £1,832 | £1,967 | £2,224 | £2,487 | £2,820 | £11,329 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £9,332 | £9,692 | £16,811 | £19,276 | £20,616 | £75,726 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change