Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£54,002
↗ 35%After 5 Years
Change In Property Value
£122,342
↗ 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 | £36,468 | £37,015 | £37,940 | £38,889 | £40,056 | £190,368 |
| Total Expenses | £24,490 | £24,591 | £24,727 | £24,865 | £25,025 | £123,698 |
| Profit Before Tax | £11,978 | £12,424 | £13,214 | £14,024 | £15,031 | £66,670 |
| Profit After Tax | £9,702 | £10,063 | £10,703 | £11,359 | £12,175 | £54,002 |
| Change In Property Value | £14,249 | £14,676 | £27,713 | £31,895 | £33,809 | £122,342 |
| Net Return | £23,950 | £24,739 | £38,416 | £43,254 | £45,984 | £176,344 |
| 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