Flat L6 2 beds 2 baths

Element The Quarter, Liverpool Knowledge Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£27,374

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 28%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,760	£18,026	£18,297	£18,754	£19,223	£92,060
Total Expenses	£11,498	£11,575	£11,643	£11,730	£11,820	£58,265
Profit Before Tax	£6,262	£6,452	£6,654	£7,024	£7,403	£33,795
Profit After Tax	£5,072	£5,226	£5,390	£5,689	£5,997	£27,374
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£12,272	£18,822	£21,038	£22,276	£19,183	£93,591
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	26%	29%	31%	26%	128%

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