Flat
L6
1 bed
1 bath
Rs Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£10,925
↗ 27%After 5 Years
Change In Property Value
£35,854
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,612 | £9,756 | £9,903 | £10,150 | £10,404 | £49,825 |
| Total Expenses | £7,142 | £7,207 | £7,262 | £7,329 | £7,397 | £36,337 |
| Profit Before Tax | £2,470 | £2,549 | £2,640 | £2,821 | £3,007 | £13,487 |
| Profit After Tax | £2,000 | £2,065 | £2,139 | £2,285 | £2,436 | £10,925 |
| Change In Property Value | £3,899 | £7,362 | £8,473 | £8,981 | £7,140 | £35,854 |
| Net Return | £5,899 | £9,427 | £10,611 | £11,266 | £9,575 | £46,778 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change