Flat
L6
1 bed
1 bath
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£24,985First YearProfit From Rental Income
£1,207
↗ 5%After 5 Years
Change In Property Value
£20,594
↗ 26%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,916 | £6,005 | £6,155 | £6,309 | £6,498 | £30,882 |
| Total Expenses | £5,764 | £5,818 | £5,876 | £5,936 | £5,997 | £29,392 |
| Profit Before Tax | £152 | £186 | £278 | £373 | £501 | £1,491 |
| Profit After Tax | £123 | £151 | £226 | £302 | £406 | £1,207 |
| Change In Property Value | £2,399 | £2,470 | £4,665 | £5,369 | £5,691 | £20,594 |
| Net Return | £2,522 | £2,621 | £4,891 | £5,671 | £6,097 | £21,802 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change