Flat
L6
1 bed
1 bath
Rs Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£6,445
↗ 21%After 5 Years
Change In Property Value
£27,577
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,392 | £7,503 | £7,615 | £7,806 | £8,001 | £38,317 |
| Total Expenses | £5,955 | £6,016 | £6,068 | £6,129 | £6,191 | £30,360 |
| Profit Before Tax | £1,437 | £1,487 | £1,547 | £1,677 | £1,809 | £7,957 |
| Profit After Tax | £1,164 | £1,204 | £1,253 | £1,358 | £1,466 | £6,445 |
| Change In Property Value | £2,999 | £5,662 | £6,517 | £6,908 | £5,492 | £27,577 |
| Net Return | £4,162 | £6,866 | £7,770 | £8,266 | £6,957 | £34,021 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change