Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£24,403

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£60,699

↗ 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	£16,284	£16,528	£16,776	£17,196	£17,625	£84,410
Total Expenses	£10,707	£10,781	£10,847	£10,931	£11,017	£54,283
Profit Before Tax	£5,577	£5,747	£5,929	£6,265	£6,609	£30,127
Profit After Tax	£4,517	£4,655	£4,803	£5,074	£5,353	£24,403
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£11,117	£17,118	£19,146	£20,279	£17,441	£85,101
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	17%	26%	29%	30%	26%	127%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change