Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,698
↗ 33%After 5 Years
Change In Property Value
£74,701
↗ 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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £15,733 | £15,812 | £15,912 | £16,014 | £16,128 | £79,598 |
| Profit Before Tax | £6,539 | £6,794 | £7,259 | £7,737 | £8,335 | £36,665 |
| Profit After Tax | £5,297 | £5,503 | £5,880 | £6,267 | £6,752 | £29,698 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,997 | £14,464 | £22,801 | £25,742 | £27,395 | £104,399 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change