Flat L6 1 bed 1 bath

Rs Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£36,985First Year

Profit From Rental Income

After 5 Years

£6,060

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,898

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,239	£9,469	£9,754	£46,355
Total Expenses	£7,647	£7,706	£7,772	£7,839	£7,910	£38,874
Profit Before Tax	£1,233	£1,307	£1,467	£1,631	£1,844	£7,481
Profit After Tax	£999	£1,059	£1,188	£1,321	£1,493	£6,060
Change In Property Value	£3,599	£3,706	£6,999	£8,055	£8,539	£30,898
Net Return	£4,597	£4,765	£8,187	£9,376	£10,032	£36,957
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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