Flat
L3
1 bed
1 bath
13.08 The Forge, Gladstone Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£85,450First YearProfit From Rental Income
£27,997
↗ 33%After 5 Years
Change In Property Value
£71,352
↗ 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 | £21,276 | £21,595 | £22,135 | £22,688 | £23,369 | £111,064 |
| Total Expenses | £15,118 | £15,195 | £15,292 | £15,392 | £15,502 | £76,500 |
| Profit Before Tax | £6,158 | £6,400 | £6,843 | £7,297 | £7,867 | £34,564 |
| Profit After Tax | £4,988 | £5,184 | £5,542 | £5,910 | £6,372 | £27,997 |
| Change In Property Value | £8,310 | £8,559 | £16,163 | £18,602 | £19,718 | £71,352 |
| Net Return | £13,298 | £13,743 | £21,705 | £24,512 | £26,090 | £99,349 |
| 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