Flat
L1
1 bed
1 bath
The Prestige, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£24,149
↗ 35%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change