Flat
L3
2 beds
2 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£40,882
↗ 34%After 5 Years
Change In Property Value
£96,596
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £19,758 | £19,847 | £19,963 | £20,082 | £20,217 | £99,868 |
| Profit Before Tax | £9,042 | £9,385 | £9,999 | £10,630 | £11,416 | £50,472 |
| Profit After Tax | £7,324 | £7,602 | £8,100 | £8,610 | £9,247 | £40,882 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,574 | £19,189 | £29,981 | £33,793 | £35,941 | £137,478 |
| 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