Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£13,917

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

111%

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	£13,056	£13,252	£13,583	£13,923	£14,340	£68,154
Total Expenses	£10,048	£10,114	£10,190	£10,268	£10,352	£50,973
Profit Before Tax	£3,008	£3,138	£3,393	£3,655	£3,988	£17,182
Profit After Tax	£2,436	£2,542	£2,748	£2,960	£3,230	£13,917
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,535	£7,793	£12,665	£14,373	£15,328	£57,694
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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