Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,052
↗ 16%After 5 Years
Change In Property Value
£30,911
↗ 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 | £7,649 | £7,708 | £7,774 | £7,841 | £7,912 | £38,884 |
| Profit Before Tax | £1,231 | £1,305 | £1,465 | £1,629 | £1,842 | £7,471 |
| Profit After Tax | £997 | £1,057 | £1,186 | £1,319 | £1,492 | £6,052 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £4,597 | £4,765 | £8,188 | £9,378 | £10,034 | £36,962 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change