Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£21,749

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,492	£18,769	£19,239	£19,720	£20,311	£96,531
Total Expenses	£13,766	£13,840	£13,930	£14,022	£14,123	£69,680
Profit Before Tax	£4,726	£4,930	£5,309	£5,698	£6,188	£26,851
Profit After Tax	£3,828	£3,993	£4,300	£4,615	£5,012	£21,749
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,327	£11,716	£18,885	£21,401	£22,805	£86,133
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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