Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£15,443
↗ 32%After 5 Years
Change In Property Value
£44,145
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,844 | £12,022 | £12,202 | £12,507 | £12,820 | £61,394 |
| Total Expenses | £8,332 | £8,400 | £8,459 | £8,532 | £8,605 | £42,329 |
| Profit Before Tax | £3,512 | £3,621 | £3,743 | £3,976 | £4,214 | £19,066 |
| Profit After Tax | £2,844 | £2,933 | £3,032 | £3,220 | £3,414 | £15,443 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £7,644 | £11,997 | £13,463 | £14,278 | £12,204 | £59,588 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change