Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£16,541
↗ 29%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
113%
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 | £14,592 | £14,811 | £15,181 | £15,561 | £16,028 | £76,172 |
| Total Expenses | £10,997 | £11,065 | £11,145 | £11,227 | £11,316 | £55,752 |
| Profit Before Tax | £3,595 | £3,746 | £4,036 | £4,334 | £4,711 | £20,420 |
| Profit After Tax | £2,912 | £3,034 | £3,269 | £3,510 | £3,816 | £16,541 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,612 | £8,905 | £14,355 | £16,270 | £17,341 | £65,482 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change