Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£12,601

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 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	£12,288	£12,472	£12,784	£13,104	£13,497	£64,145
Total Expenses	£9,575	£9,639	£9,713	£9,789	£9,871	£48,588
Profit Before Tax	£2,713	£2,833	£3,071	£3,315	£3,626	£15,557
Profit After Tax	£2,198	£2,295	£2,487	£2,685	£2,937	£12,601
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,996	£7,237	£11,820	£13,426	£14,323	£53,803
Return From Rental Income (%)	4%	5%	5%	5%	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