Flat L3 1 bed 1 bath

Lower Gill Street, Liverpool, Merseyside L3

North West, England · L3

Initial Investment

First Year

£16,000First Year

Profit From Rental Income

After 5 Years

£-2,321

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£12,879

↗ 26%After 5 Years

Return On Investment

66%

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	£3,840	£3,898	£3,995	£4,095	£4,218	£20,045
Total Expenses	£4,368	£4,420	£4,472	£4,526	£4,581	£22,367
Profit Before Tax	£-528	£-522	£-477	£-431	£-363	£-2,321
Profit After Tax	£-528	£-522	£-477	£-431	£-363	£-2,321
Change In Property Value	£1,500	£1,545	£2,917	£3,358	£3,559	£12,879
Net Return	£972	£1,023	£2,440	£2,927	£3,196	£10,558
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	6%	6%	15%	18%	20%	66%

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