Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£28,345
↗ 33%After 5 Years
Change In Property Value
£72,112
↗ 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 | £21,492 | £21,814 | £22,360 | £22,919 | £23,606 | £112,191 |
| Total Expenses | £15,256 | £15,334 | £15,432 | £15,532 | £15,643 | £77,197 |
| Profit Before Tax | £6,236 | £6,480 | £6,928 | £7,387 | £7,963 | £34,994 |
| Profit After Tax | £5,051 | £5,249 | £5,612 | £5,983 | £6,450 | £28,345 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £13,449 | £13,899 | £21,946 | £24,784 | £26,378 | £100,457 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 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