Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£13,941

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£41,372

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,435	£11,721	£12,014	£57,538
Total Expenses	£7,935	£8,001	£8,059	£8,130	£8,202	£40,326
Profit Before Tax	£3,165	£3,265	£3,376	£3,592	£3,813	£17,212
Profit After Tax	£2,564	£2,645	£2,735	£2,909	£3,088	£13,941
Change In Property Value	£4,499	£8,495	£9,777	£10,363	£8,239	£41,372
Net Return	£7,062	£11,139	£12,511	£13,273	£11,327	£55,313
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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