Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£24,364

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£60,685

↗ 28%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,272	£16,516	£16,764	£17,183	£17,612	£84,347
Total Expenses	£10,704	£10,778	£10,844	£10,928	£11,014	£54,268
Profit Before Tax	£5,568	£5,738	£5,920	£6,255	£6,599	£30,079
Profit After Tax	£4,510	£4,647	£4,795	£5,066	£5,345	£24,364
Change In Property Value	£6,599	£12,460	£14,341	£15,201	£12,085	£60,685
Net Return	£11,109	£17,108	£19,135	£20,267	£17,430	£85,049
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	17%	26%	29%	30%	26%	127%

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