Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District - 6%+ Returns Prime I, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£21,766
↗ 31%After 5 Years
Change In Property Value
£59,233
↗ 26%After 5 Years
Return On Investment
116%
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 | £17,652 | £17,917 | £18,365 | £18,824 | £19,389 | £92,146 |
| Total Expenses | £12,888 | £12,961 | £13,049 | £13,138 | £13,238 | £65,274 |
| Profit Before Tax | £4,764 | £4,956 | £5,316 | £5,685 | £6,151 | £26,872 |
| Profit After Tax | £3,858 | £4,014 | £4,306 | £4,605 | £4,982 | £21,766 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £10,757 | £11,120 | £17,723 | £20,047 | £21,351 | £80,999 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change