Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£18,121

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 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	£16,272	£16,516	£16,929	£17,352	£17,873	£84,942
Total Expenses	£12,354	£12,424	£12,508	£12,595	£12,689	£62,570
Profit Before Tax	£3,918	£4,092	£4,421	£4,758	£5,183	£22,372
Profit After Tax	£3,174	£3,314	£3,581	£3,854	£4,199	£18,121
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£9,772	£10,111	£16,415	£18,624	£19,856	£74,778
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