Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£25,139
↗ 18%After 5 Years
Change In Property Value
£109,462
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,772 | £27,174 | £27,853 | £28,549 | £29,406 | £139,753 |
| Total Expenses | £21,537 | £21,623 | £21,734 | £21,848 | £21,976 | £108,718 |
| Profit Before Tax | £5,235 | £5,550 | £6,119 | £6,702 | £7,430 | £31,035 |
| Profit After Tax | £4,240 | £4,496 | £4,956 | £5,428 | £6,018 | £25,139 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £16,989 | £17,627 | £29,752 | £33,966 | £36,268 | £134,601 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change