Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£12,703
↗ 24%After 5 Years
Change In Property Value
£45,065
↗ 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 | £12,948 | £13,142 | £13,471 | £13,808 | £14,222 | £67,590 |
| Total Expenses | £10,236 | £10,301 | £10,377 | £10,455 | £10,539 | £51,908 |
| Profit Before Tax | £2,712 | £2,841 | £3,094 | £3,353 | £3,683 | £15,682 |
| Profit After Tax | £2,197 | £2,301 | £2,506 | £2,716 | £2,983 | £12,703 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £7,445 | £7,707 | £12,714 | £14,465 | £15,437 | £57,768 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change