Flat L3 1 bed 1 bath

The Gateway, Liverpool Business District, Liverpool L3

North West, England · L3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£15,225

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

112%

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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£10,524	£10,591	£10,669	£10,748	£10,835	£53,367
Profit Before Tax	£3,300	£3,441	£3,713	£3,993	£4,349	£18,796
Profit After Tax	£2,673	£2,787	£3,008	£3,234	£3,522	£15,225
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£8,073	£8,349	£13,511	£15,322	£16,336	£61,591
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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