Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£32,608
↗ 38%After 5 Years
Change In Property Value
£75,873
↗ 28%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,352 | £20,657 | £20,967 | £21,491 | £22,029 | £105,496 |
| Total Expenses | £12,883 | £12,964 | £13,036 | £13,130 | £13,226 | £65,240 |
| Profit Before Tax | £7,469 | £7,693 | £7,931 | £8,361 | £8,802 | £40,257 |
| Profit After Tax | £6,050 | £6,232 | £6,424 | £6,773 | £7,130 | £32,608 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £14,300 | £21,810 | £24,354 | £25,778 | £22,239 | £108,481 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change