Flat L3 0 beds 1 bath

The Gateway, Masons Row, Leeds Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£49,600First Year

Profit From Rental Income

After 5 Years

£12,866

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,729

↗ 26%After 5 Years

Return On Investment

110%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,444	£12,631	£12,946	£13,270	£13,668	£64,959
Total Expenses	£9,672	£9,736	£9,811	£9,887	£9,970	£49,076
Profit Before Tax	£2,772	£2,894	£3,135	£3,383	£3,699	£15,883
Profit After Tax	£2,246	£2,344	£2,540	£2,740	£2,996	£12,866
Change In Property Value	£4,860	£5,006	£9,453	£10,879	£11,532	£41,729
Net Return	£7,106	£7,350	£11,992	£13,619	£14,528	£54,595
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change