Flat L3 3 beds 3 baths

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£50,713

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 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	£34,548	£35,066	£35,943	£36,841	£37,947	£180,345
Total Expenses	£23,307	£23,404	£23,535	£23,669	£23,822	£117,737
Profit Before Tax	£11,241	£11,662	£12,408	£13,173	£14,125	£62,609
Profit After Tax	£9,106	£9,446	£10,050	£10,670	£11,441	£50,713
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£22,604	£23,350	£36,305	£40,886	£43,470	£166,615
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change