Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£14,575
↗ 27%After 5 Years
Change In Property Value
£45,065
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £10,285 | £10,351 | £10,428 | £10,507 | £10,593 | £52,165 |
| Profit Before Tax | £3,155 | £3,290 | £3,554 | £3,825 | £4,169 | £17,994 |
| Profit After Tax | £2,555 | £2,665 | £2,879 | £3,098 | £3,377 | £14,575 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,804 | £8,071 | £13,087 | £14,847 | £15,831 | £59,640 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change