Flat L1 1 bed 1 bath

Rs The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£10,804

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£9,969	£10,033	£10,107	£10,183	£10,265	£50,556
Profit Before Tax	£2,271	£2,390	£2,627	£2,870	£3,179	£13,338
Profit After Tax	£1,840	£1,936	£2,128	£2,324	£2,575	£10,804
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,940	£7,189	£12,047	£13,741	£14,677	£54,594
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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