Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£2,432
↗ 9%After 5 Years
Change In Property Value
£23,170
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,660 | £6,760 | £6,929 | £7,102 | £7,315 | £34,766 |
| Total Expenses | £6,235 | £6,291 | £6,351 | £6,412 | £6,476 | £31,764 |
| Profit Before Tax | £425 | £469 | £578 | £690 | £839 | £3,002 |
| Profit After Tax | £344 | £380 | £468 | £559 | £680 | £2,432 |
| Change In Property Value | £2,699 | £2,779 | £5,249 | £6,041 | £6,403 | £23,170 |
| Net Return | £3,043 | £3,159 | £5,717 | £6,600 | £7,083 | £25,602 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change