Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£12,090

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,576	£12,765	£13,084	£13,411	£13,813	£65,648
Total Expenses	£10,000	£10,065	£10,140	£10,217	£10,300	£50,722
Profit Before Tax	£2,576	£2,699	£2,944	£3,194	£3,514	£14,926
Profit After Tax	£2,086	£2,187	£2,384	£2,587	£2,846	£12,090
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,185	£7,438	£12,301	£14,000	£14,944	£55,868
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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