Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£18,159

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£16,284	£16,528	£16,941	£17,365	£17,886	£85,005
Total Expenses	£12,357	£12,427	£12,512	£12,598	£12,693	£62,586
Profit Before Tax	£3,927	£4,101	£4,430	£4,767	£5,193	£22,418
Profit After Tax	£3,181	£3,322	£3,588	£3,861	£4,207	£18,159
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£9,781	£10,120	£16,425	£18,636	£19,867	£74,828
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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