Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£27,381
↗ 38%After 5 Years
Change In Property Value
£66,203
↗ 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 | £17,760 | £18,026 | £18,297 | £18,754 | £19,223 | £92,060 |
| Total Expenses | £11,496 | £11,573 | £11,641 | £11,729 | £11,818 | £58,257 |
| Profit Before Tax | £6,264 | £6,453 | £6,656 | £7,026 | £7,405 | £33,803 |
| Profit After Tax | £5,074 | £5,227 | £5,391 | £5,691 | £5,998 | £27,381 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £12,272 | £18,820 | £21,036 | £22,274 | £19,182 | £93,584 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 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