Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£15,718

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,796	£15,018	£15,393	£15,778	£16,252	£77,237
Total Expenses	£11,413	£11,481	£11,561	£11,644	£11,734	£57,832
Profit Before Tax	£3,383	£3,537	£3,832	£4,135	£4,518	£19,405
Profit After Tax	£2,741	£2,865	£3,104	£3,349	£3,660	£15,718
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£8,739	£9,044	£14,771	£16,777	£17,893	£67,223
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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