Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£47,461
↗ 35%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
114%
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 | £32,640 | £33,130 | £33,958 | £34,807 | £35,851 | £170,385 |
| Total Expenses | £22,126 | £22,221 | £22,347 | £22,475 | £22,622 | £111,791 |
| Profit Before Tax | £10,514 | £10,909 | £11,611 | £12,331 | £13,229 | £58,594 |
| Profit After Tax | £8,516 | £8,836 | £9,405 | £9,988 | £10,715 | £47,461 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £21,266 | £21,969 | £34,204 | £38,529 | £40,968 | £156,936 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change