Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£27,825
↗ 30%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £16,121 | £16,200 | £16,299 | £16,401 | £16,514 | £81,535 |
| Profit Before Tax | £6,079 | £6,333 | £6,797 | £7,273 | £7,870 | £34,352 |
| Profit After Tax | £4,924 | £5,130 | £5,506 | £5,891 | £6,374 | £27,825 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £13,923 | £14,398 | £23,008 | £26,034 | £27,726 | £105,089 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change