Flat L6 1 bed 1 bath

Element The Quarter, Liverpool L6

North West, England · L6

Initial Investment

First Year

£24,985First Year

Profit From Rental Income

After 5 Years

£614

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,594

↗ 26%After 5 Years

Return On Investment

85%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,846	£5,993	£6,142	£6,327	£30,068
Total Expenses	£5,748	£5,803	£5,860	£5,919	£5,980	£29,310
Profit Before Tax	£12	£44	£132	£223	£346	£758
Profit After Tax	£10	£35	£107	£181	£281	£614
Change In Property Value	£2,399	£2,470	£4,665	£5,369	£5,691	£20,594
Net Return	£2,408	£2,506	£4,772	£5,550	£5,972	£21,208
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change