Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£16,935

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,540	£15,773	£16,167	£16,572	£17,069	£81,121
Total Expenses	£11,886	£11,955	£12,037	£12,122	£12,214	£60,214
Profit Before Tax	£3,654	£3,818	£4,130	£4,450	£4,855	£20,907
Profit After Tax	£2,960	£3,093	£3,345	£3,604	£3,932	£16,935
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,260	£9,582	£15,599	£17,707	£18,881	£71,028
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	30%	111%

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