Flat
L6
2 beds
2 baths
Element The Quarter, Liverpool L6
North West, England · L6
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£20,570
↗ 28%After 5 Years
Change In Property Value
£61,808
↗ 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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £13,296 | £13,369 | £13,457 | £13,547 | £13,646 | £67,314 |
| Profit Before Tax | £4,464 | £4,658 | £5,020 | £5,392 | £5,861 | £25,395 |
| Profit After Tax | £3,616 | £3,773 | £4,067 | £4,368 | £4,747 | £20,570 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £10,814 | £11,187 | £18,067 | £20,482 | £21,828 | £82,379 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change