Flat L1 1 bed 1 bath

The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£14,219

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£8,300	£8,367	£8,426	£8,497	£8,570	£42,161
Profit Before Tax	£3,220	£3,326	£3,442	£3,668	£3,899	£17,554
Profit After Tax	£2,608	£2,694	£2,788	£2,971	£3,158	£14,219
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£7,408	£11,758	£13,220	£14,028	£11,949	£58,363
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%

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