Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£14,494
↗ 25%After 5 Years
Change In Property Value
£48,929
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,052 | £14,263 | £14,619 | £14,985 | £15,434 | £73,353 |
| Total Expenses | £10,941 | £11,009 | £11,087 | £11,168 | £11,255 | £55,460 |
| Profit Before Tax | £3,111 | £3,254 | £3,532 | £3,817 | £4,179 | £17,893 |
| Profit After Tax | £2,520 | £2,636 | £2,861 | £3,092 | £3,385 | £14,494 |
| Change In Property Value | £5,699 | £5,869 | £11,083 | £12,756 | £13,521 | £48,929 |
| Net Return | £8,218 | £8,505 | £13,945 | £15,848 | £16,907 | £63,423 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change