Flat L6 1 bed 1 bath

Rs Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£1,199

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 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	£5,766	£5,820	£5,878	£5,938	£5,999	£29,402
Profit Before Tax	£150	£184	£276	£371	£499	£1,481
Profit After Tax	£122	£149	£224	£301	£404	£1,199
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£2,522	£2,621	£4,892	£5,673	£6,099	£21,807
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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