Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£22,901

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£57,926

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,540	£15,773	£16,010	£16,410	£16,820	£80,553
Total Expenses	£10,309	£10,382	£10,447	£10,529	£10,613	£52,280
Profit Before Tax	£5,231	£5,391	£5,563	£5,881	£6,208	£28,273
Profit After Tax	£4,237	£4,366	£4,506	£4,764	£5,028	£22,901
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£10,535	£16,260	£18,194	£19,273	£16,563	£80,827
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	25%	28%	30%	26%	126%

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