Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£28,844
↗ 38%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,492 | £18,769 | £19,051 | £19,527 | £20,015 | £95,855 |
| Total Expenses | £11,891 | £11,969 | £12,038 | £12,128 | £12,219 | £60,246 |
| Profit Before Tax | £6,601 | £6,800 | £7,013 | £7,400 | £7,796 | £35,609 |
| Profit After Tax | £5,347 | £5,508 | £5,680 | £5,994 | £6,315 | £28,844 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £12,845 | £19,668 | £21,977 | £23,268 | £20,048 | £97,806 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change