Flat L3 1 bed 1 bath

Lower Gill Street, Liverpool L3

North West, England · L3

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£9,304

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

106%

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	£10,368	£10,524	£10,787	£11,056	£11,388	£54,122
Total Expenses	£8,393	£8,454	£8,524	£8,595	£8,670	£42,636
Profit Before Tax	£1,975	£2,069	£2,263	£2,462	£2,718	£11,486
Profit After Tax	£1,600	£1,676	£1,833	£1,994	£2,201	£9,304
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,650	£5,847	£9,710	£11,060	£11,811	£44,078
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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