Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£27,141
↗ 19%After 5 Years
Change In Property Value
£115,915
↗ 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 | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £22,689 | £22,778 | £22,893 | £23,010 | £23,144 | £114,514 |
| Profit Before Tax | £5,667 | £6,003 | £6,608 | £7,228 | £8,002 | £33,508 |
| Profit After Tax | £4,590 | £4,863 | £5,353 | £5,855 | £6,481 | £27,141 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £18,090 | £18,768 | £31,610 | £36,074 | £38,514 | £143,056 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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