Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£29,661
↗ 33%After 5 Years
Change In Property Value
£74,688
↗ 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 | £22,260 | £22,594 | £23,159 | £23,738 | £24,450 | £116,200 |
| Total Expenses | £15,730 | £15,809 | £15,909 | £16,010 | £16,124 | £79,582 |
| Profit Before Tax | £6,530 | £6,785 | £7,250 | £7,727 | £8,326 | £36,618 |
| Profit After Tax | £5,289 | £5,496 | £5,873 | £6,259 | £6,744 | £29,661 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £13,988 | £14,455 | £22,791 | £25,731 | £27,384 | £104,349 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change