Flat L6 2 beds 2 baths

Element The Quarter, Liverpool Knowledge Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£19,923

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£52,422

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,064	£14,275	£14,489	£14,851	£15,223	£72,902
Total Expenses	£9,520	£9,591	£9,653	£9,731	£9,811	£48,306
Profit Before Tax	£4,544	£4,684	£4,836	£5,120	£5,412	£24,596
Profit After Tax	£3,681	£3,794	£3,917	£4,147	£4,383	£19,923
Change In Property Value	£5,700	£10,764	£12,388	£13,131	£10,439	£52,422
Net Return	£9,381	£14,558	£16,305	£17,278	£14,823	£72,345
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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