Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£23,174
↗ 18%After 5 Years
Change In Property Value
£103,023
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £20,388 | £20,472 | £20,579 | £20,688 | £20,811 | £102,938 |
| Profit Before Tax | £4,812 | £5,106 | £5,639 | £6,185 | £6,868 | £28,609 |
| Profit After Tax | £3,898 | £4,136 | £4,567 | £5,010 | £5,563 | £23,174 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £15,896 | £16,494 | £27,904 | £31,868 | £34,033 | £126,196 |
| 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