Flat
L3
1 bed
1 bath
M.04 The Forge, Gladstone Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£17,819
↗ 29%After 5 Years
Change In Property Value
£51,505
↗ 26%After 5 Years
Return On Investment
114%
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 | £15,348 | £15,578 | £15,968 | £16,367 | £16,858 | £80,119 |
| Total Expenses | £11,468 | £11,537 | £11,619 | £11,703 | £11,794 | £58,120 |
| Profit Before Tax | £3,880 | £4,041 | £4,349 | £4,664 | £5,064 | £21,998 |
| Profit After Tax | £3,143 | £3,274 | £3,523 | £3,778 | £4,102 | £17,819 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £9,141 | £9,452 | £15,190 | £17,206 | £18,335 | £69,324 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change