Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£9,687

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,548	£11,837	£12,192	£57,944
Total Expenses	£9,059	£9,122	£9,193	£9,266	£9,344	£45,984
Profit Before Tax	£2,041	£2,145	£2,355	£2,571	£2,848	£11,960
Profit After Tax	£1,653	£1,737	£1,908	£2,083	£2,307	£9,687
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£6,151	£6,371	£10,657	£12,152	£12,981	£48,313
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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