Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£50,751
↗ 35%After 5 Years
Change In Property Value
£115,915
↗ 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 | £34,560 | £35,078 | £35,955 | £36,854 | £37,960 | £180,408 |
| Total Expenses | £23,310 | £23,408 | £23,538 | £23,672 | £23,825 | £117,753 |
| Profit Before Tax | £11,250 | £11,671 | £12,417 | £13,182 | £14,135 | £62,655 |
| Profit After Tax | £9,113 | £9,453 | £10,058 | £10,678 | £11,449 | £50,751 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £22,613 | £23,358 | £36,315 | £40,897 | £43,482 | £166,666 |
| 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