Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£18,421

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£49,649

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£9,122	£9,192	£9,253	£9,329	£9,407	£46,303
Profit Before Tax	£4,198	£4,328	£4,469	£4,736	£5,010	£22,742
Profit After Tax	£3,400	£3,506	£3,620	£3,836	£4,058	£18,421
Change In Property Value	£5,399	£10,194	£11,733	£12,437	£9,887	£49,649
Net Return	£8,799	£13,700	£15,353	£16,273	£13,945	£68,070
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%

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