Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£4,827
↗ 14%After 5 Years
Change In Property Value
£28,335
↗ 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 | £7,178 | £7,236 | £7,300 | £7,365 | £7,433 | £36,512 |
| Profit Before Tax | £958 | £1,022 | £1,165 | £1,311 | £1,503 | £5,959 |
| Profit After Tax | £776 | £828 | £944 | £1,062 | £1,217 | £4,827 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £4,076 | £4,227 | £7,362 | £8,449 | £9,048 | £33,162 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change