Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£16,906

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 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	£12,576	£12,765	£12,956	£13,280	£13,612	£65,189
Total Expenses	£8,727	£8,796	£8,856	£8,931	£9,006	£44,317
Profit Before Tax	£3,849	£3,968	£4,100	£4,349	£4,606	£20,872
Profit After Tax	£3,117	£3,214	£3,321	£3,523	£3,731	£16,906
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£8,217	£12,845	£14,405	£15,272	£13,071	£63,810
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

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