Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£13,307

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£10,474	£10,539	£10,616	£10,695	£10,780	£53,104
Profit Before Tax	£2,847	£2,980	£3,242	£3,509	£3,850	£16,428
Profit After Tax	£2,306	£2,414	£2,626	£2,843	£3,119	£13,307
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,706	£7,976	£13,129	£14,931	£15,932	£59,673
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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