Flat L1 1 bed 1 bath

The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£18,472

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£52,422

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£9,481	£9,552	£9,614	£9,691	£9,769	£48,107
Profit Before Tax	£4,199	£4,333	£4,480	£4,755	£5,038	£22,805
Profit After Tax	£3,401	£3,510	£3,629	£3,852	£4,080	£18,472
Change In Property Value	£5,700	£10,764	£12,388	£13,131	£10,439	£52,422
Net Return	£9,101	£14,274	£16,017	£16,983	£14,520	£70,893
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

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