Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£36,334
↗ 39%After 5 Years
Change In Property Value
£82,771
↗ 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 | £22,200 | £22,533 | £22,871 | £23,443 | £24,029 | £115,076 |
| Total Expenses | £13,873 | £13,956 | £14,031 | £14,130 | £14,231 | £70,219 |
| Profit Before Tax | £8,328 | £8,577 | £8,840 | £9,313 | £9,798 | £44,856 |
| Profit After Tax | £6,745 | £6,948 | £7,161 | £7,544 | £7,936 | £36,334 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £15,745 | £23,943 | £26,720 | £28,277 | £24,419 | £119,104 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change