Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£37,555
↗ 34%After 5 Years
Change In Property Value
£90,143
↗ 26%After 5 Years
Return On Investment
115%
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 | £26,868 | £27,271 | £27,953 | £28,652 | £29,511 | £140,255 |
| Total Expenses | £18,571 | £18,657 | £18,769 | £18,882 | £19,011 | £93,890 |
| Profit Before Tax | £8,297 | £8,614 | £9,184 | £9,769 | £10,500 | £46,365 |
| Profit After Tax | £6,721 | £6,977 | £7,439 | £7,913 | £8,505 | £37,555 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £17,219 | £17,791 | £27,859 | £31,414 | £33,416 | £127,698 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change