Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£12,433

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£38,613

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£7,538	£7,604	£7,661	£7,729	£7,799	£38,332
Profit Before Tax	£2,818	£2,907	£3,008	£3,206	£3,410	£15,349
Profit After Tax	£2,282	£2,355	£2,437	£2,597	£2,762	£12,433
Change In Property Value	£4,199	£7,928	£9,125	£9,672	£7,689	£38,613
Net Return	£6,481	£10,283	£11,561	£12,269	£10,451	£51,046
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%

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