Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£54,040
↗ 35%After 5 Years
Change In Property Value
£122,355
↗ 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 | £36,480 | £37,027 | £37,953 | £38,902 | £40,069 | £190,431 |
| Total Expenses | £24,494 | £24,594 | £24,730 | £24,869 | £25,028 | £123,714 |
| Profit Before Tax | £11,986 | £12,433 | £13,223 | £14,033 | £15,041 | £66,716 |
| Profit After Tax | £9,709 | £10,071 | £10,711 | £11,367 | £12,183 | £54,040 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £23,959 | £24,748 | £38,427 | £43,265 | £45,996 | £176,395 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change