Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£13,315

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£46,353

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£10,472	£10,537	£10,614	£10,693	£10,778	£53,094
Profit Before Tax	£2,848	£2,982	£3,244	£3,511	£3,852	£16,438
Profit After Tax	£2,307	£2,416	£2,627	£2,844	£3,120	£13,315
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,706	£7,976	£13,127	£14,929	£15,930	£59,668
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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