Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,725
↗ 33%After 5 Years
Change In Property Value
£70,837
↗ 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 | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £15,023 | £15,100 | £15,197 | £15,296 | £15,406 | £76,021 |
| Profit Before Tax | £6,097 | £6,336 | £6,776 | £7,226 | £7,792 | £34,228 |
| Profit After Tax | £4,939 | £5,133 | £5,488 | £5,853 | £6,311 | £27,725 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £13,189 | £13,630 | £21,535 | £24,321 | £25,887 | £98,562 |
| 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