Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,817

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£16,123	£16,202	£16,301	£16,403	£16,516	£81,544
Profit Before Tax	£6,078	£6,331	£6,795	£7,271	£7,868	£34,343
Profit After Tax	£4,923	£5,128	£5,504	£5,890	£6,373	£27,817
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£13,923	£14,398	£23,009	£26,036	£27,728	£105,094
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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