Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£36,340
↗ 39%After 5 Years
Change In Property Value
£82,757
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,200 | £22,533 | £22,871 | £23,443 | £24,029 | £115,076 |
| Total Expenses | £13,871 | £13,954 | £14,029 | £14,128 | £14,229 | £70,211 |
| Profit Before Tax | £8,329 | £8,579 | £8,842 | £9,315 | £9,800 | £44,864 |
| Profit After Tax | £6,747 | £6,949 | £7,162 | £7,545 | £7,938 | £36,340 |
| Change In Property Value | £8,999 | £16,992 | £19,556 | £20,730 | £16,480 | £82,757 |
| Net Return | £15,745 | £23,941 | £26,718 | £28,275 | £24,418 | £119,097 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change