Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£8,463

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£8,588	£8,650	£8,719	£8,790	£8,865	£43,612
Profit Before Tax	£1,768	£1,862	£2,055	£2,254	£2,509	£10,448
Profit After Tax	£1,432	£1,508	£1,665	£1,826	£2,033	£8,463
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,630	£5,832	£9,831	£11,224	£11,995	£44,512
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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