Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£7,947

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,349

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,136	£8,258	£8,382	£8,591	£8,806	£42,174
Total Expenses	£6,353	£6,415	£6,468	£6,531	£6,595	£32,363
Profit Before Tax	£1,783	£1,843	£1,913	£2,060	£2,211	£9,811
Profit After Tax	£1,444	£1,493	£1,550	£1,669	£1,791	£7,947
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,744	£7,724	£8,722	£9,271	£7,835	£38,296
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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