Flat L1 1 bed 1 bath

Rs The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£24,149

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£63,444

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,061	£17,487	£17,924	£85,840
Total Expenses	£11,055	£11,129	£11,196	£11,280	£11,367	£56,027
Profit Before Tax	£5,505	£5,679	£5,865	£6,207	£6,558	£29,814
Profit After Tax	£4,459	£4,600	£4,751	£5,028	£5,312	£24,149
Change In Property Value	£6,899	£13,027	£14,993	£15,892	£12,634	£63,444
Net Return	£11,358	£17,627	£19,743	£20,920	£17,946	£87,593
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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