Flat
L3
3 beds
1 bath
13.11 The Forge, Gladstone Street, Liverpool, Merseyside L3
North West, England · L3
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£29,874
↗ 19%After 5 Years
Change In Property Value
£124,931
↗ 26%After 5 Years
Return On Investment
98%
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 | £30,552 | £31,010 | £31,786 | £32,580 | £33,558 | £159,486 |
| Total Expenses | £24,298 | £24,389 | £24,510 | £24,633 | £24,774 | £122,604 |
| Profit Before Tax | £6,254 | £6,621 | £7,276 | £7,947 | £8,784 | £36,882 |
| Profit After Tax | £5,066 | £5,363 | £5,893 | £6,437 | £7,115 | £29,874 |
| Change In Property Value | £14,550 | £14,987 | £28,300 | £32,570 | £34,524 | £124,931 |
| Net Return | £19,616 | £20,349 | £34,193 | £39,007 | £41,639 | £154,805 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change