Flat L6 2 beds 2 baths

Element The Quarter, Liverpool Knowledge Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£20,562

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£13,298	£13,371	£13,459	£13,549	£13,648	£67,324
Profit Before Tax	£4,462	£4,656	£5,018	£5,390	£5,859	£25,385
Profit After Tax	£3,614	£3,771	£4,065	£4,366	£4,746	£20,562
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£10,814	£11,187	£18,069	£20,483	£21,830	£82,383
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	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