Flat
L3
1 bed
1 bath
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£11,286
↗ 25%After 5 Years
Change In Property Value
£38,625
↗ 26%After 5 Years
Return On Investment
109%
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 | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £9,101 | £9,165 | £9,237 | £9,311 | £9,390 | £46,203 |
| Profit Before Tax | £2,419 | £2,528 | £2,748 | £2,974 | £3,263 | £13,933 |
| Profit After Tax | £1,959 | £2,048 | £2,226 | £2,409 | £2,643 | £11,286 |
| Change In Property Value | £4,499 | £4,633 | £8,750 | £10,070 | £10,674 | £38,625 |
| Net Return | £6,458 | £6,681 | £10,976 | £12,479 | £13,317 | £49,911 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change