Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£36,985First Year

Profit From Rental Income

After 5 Years

£9,462

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£33,095

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£6,747	£6,811	£6,865	£6,930	£6,996	£34,349
Profit Before Tax	£2,133	£2,202	£2,283	£2,447	£2,616	£11,681
Profit After Tax	£1,727	£1,784	£1,849	£1,982	£2,119	£9,462
Change In Property Value	£3,599	£6,795	£7,821	£8,290	£6,590	£33,095
Net Return	£5,326	£8,579	£9,670	£10,272	£8,709	£42,556
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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