Flat L3 0 beds 1 bath

Lower Gill Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-683

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£6,598	£6,653	£6,712	£6,772	£6,835	£33,569
Profit Before Tax	£-298	£-258	£-158	£-54	£85	£-683
Profit After Tax	£-298	£-258	£-158	£-54	£85	£-683
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£2,703	£2,832	£5,677	£6,662	£7,203	£25,076
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	9%	9%	18%	21%	23%	81%

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