Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£17,667
↗ 33%After 5 Years
Change In Property Value
£48,269
↗ 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 | £12,948 | £13,142 | £13,339 | £13,673 | £14,015 | £67,117 |
| Total Expenses | £8,924 | £8,993 | £9,054 | £9,129 | £9,206 | £45,306 |
| Profit Before Tax | £4,024 | £4,149 | £4,285 | £4,544 | £4,809 | £21,811 |
| Profit After Tax | £3,260 | £3,361 | £3,471 | £3,680 | £3,895 | £17,667 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £8,508 | £13,272 | £14,878 | £15,771 | £13,507 | £65,936 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change