Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool Knowledge Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£2,424
↗ 9%After 5 Years
Change In Property Value
£23,183
↗ 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 | £6,237 | £6,293 | £6,353 | £6,414 | £6,478 | £31,774 |
| Profit Before Tax | £423 | £467 | £576 | £688 | £837 | £2,992 |
| Profit After Tax | £343 | £378 | £467 | £558 | £678 | £2,424 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £3,043 | £3,159 | £5,718 | £6,601 | £7,085 | £25,607 |
| 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