Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£40,845
↗ 34%After 5 Years
Change In Property Value
£96,583
↗ 26%After 5 Years
Return On Investment
115%
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 | £28,788 | £29,220 | £29,950 | £30,699 | £31,620 | £150,277 |
| Total Expenses | £19,755 | £19,844 | £19,960 | £20,079 | £20,214 | £99,852 |
| Profit Before Tax | £9,033 | £9,376 | £9,990 | £10,620 | £11,406 | £50,426 |
| Profit After Tax | £7,317 | £7,594 | £8,092 | £8,602 | £9,239 | £40,845 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £18,565 | £19,180 | £29,970 | £33,782 | £35,930 | £137,428 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change