Flat
L3
2 beds
2 baths
8.19 The Forge, Gladstone Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£108,200First YearProfit From Rental Income
£36,504
↗ 34%After 5 Years
Change In Property Value
£88,095
↗ 26%After 5 Years
Return On Investment
115%
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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £18,194 | £18,280 | £18,389 | £18,502 | £18,628 | £91,994 |
| Profit Before Tax | £8,062 | £8,370 | £8,927 | £9,497 | £10,211 | £45,066 |
| Profit After Tax | £6,530 | £6,780 | £7,231 | £7,693 | £8,271 | £36,504 |
| Change In Property Value | £10,260 | £10,568 | £19,956 | £22,967 | £24,345 | £88,095 |
| Net Return | £16,790 | £17,348 | £27,186 | £30,660 | £32,616 | £124,599 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change