Flat L6 2 beds 2 baths

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£24,802

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,352	£20,657	£21,174	£21,703	£22,354	£106,240
Total Expenses	£14,946	£15,022	£15,117	£15,214	£15,322	£75,620
Profit Before Tax	£5,406	£5,635	£6,057	£6,489	£7,033	£30,620
Profit After Tax	£4,379	£4,564	£4,906	£5,256	£5,696	£24,802
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£12,629	£13,062	£20,952	£23,724	£25,272	£95,639
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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