Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£33,985First Year

Profit From Rental Income

After 5 Years

£4,835

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,322

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,136	£8,258	£8,464	£8,676	£8,936	£42,471
Total Expenses	£7,176	£7,234	£7,298	£7,363	£7,431	£36,502
Profit Before Tax	£960	£1,024	£1,167	£1,313	£1,505	£5,969
Profit After Tax	£778	£829	£945	£1,064	£1,219	£4,835
Change In Property Value	£3,299	£3,397	£6,416	£7,384	£7,827	£28,322
Net Return	£4,076	£4,227	£7,361	£8,448	£9,046	£33,157
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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