Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£17,660
↗ 33%After 5 Years
Change In Property Value
£48,283
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,948 | £13,142 | £13,339 | £13,673 | £14,015 | £67,117 |
| Total Expenses | £8,925 | £8,995 | £9,056 | £9,131 | £9,208 | £45,314 |
| Profit Before Tax | £4,023 | £4,147 | £4,284 | £4,542 | £4,807 | £21,803 |
| Profit After Tax | £3,258 | £3,359 | £3,470 | £3,679 | £3,894 | £17,660 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £8,508 | £13,273 | £14,880 | £15,774 | £13,509 | £65,943 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change