Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£47,424
↗ 35%After 5 Years
Change In Property Value
£109,462
↗ 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 | £32,628 | £33,117 | £33,945 | £34,794 | £35,838 | £170,323 |
| Total Expenses | £22,123 | £22,218 | £22,343 | £22,472 | £22,619 | £111,775 |
| Profit Before Tax | £10,505 | £10,900 | £11,602 | £12,322 | £13,219 | £58,548 |
| Profit After Tax | £8,509 | £8,829 | £9,398 | £9,981 | £10,707 | £47,424 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £21,258 | £21,960 | £34,193 | £38,518 | £40,957 | £156,886 |
| Return From Rental Income (%) | 6% | 6% | 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