Flat L6 1 bed 1 bath

Rs Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£7,238

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,612	£9,756	£10,000	£10,250	£10,558	£50,176
Total Expenses	£8,117	£8,177	£8,245	£8,314	£8,387	£41,240
Profit Before Tax	£1,495	£1,579	£1,755	£1,936	£2,171	£8,936
Profit After Tax	£1,211	£1,279	£1,422	£1,569	£1,758	£7,238
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£5,109	£5,294	£9,004	£10,295	£11,009	£40,712
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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