Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£27,687
↗ 33%After 5 Years
Change In Property Value
£70,824
↗ 26%After 5 Years
Return On Investment
116%
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 | £21,108 | £21,425 | £21,960 | £22,509 | £23,185 | £110,187 |
| Total Expenses | £15,019 | £15,097 | £15,194 | £15,292 | £15,403 | £76,005 |
| Profit Before Tax | £6,089 | £6,328 | £6,767 | £7,217 | £7,782 | £34,181 |
| Profit After Tax | £4,932 | £5,125 | £5,481 | £5,846 | £6,303 | £27,687 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £13,180 | £13,621 | £21,524 | £24,310 | £25,875 | £98,511 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change