Flat
L1
1 bed
1 bath
The Prestige, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,937
↗ 22%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £10,438 | £10,503 | £10,579 | £10,656 | £10,740 | £52,916 |
| Profit Before Tax | £2,523 | £2,651 | £2,904 | £3,164 | £3,494 | £14,737 |
| Profit After Tax | £2,043 | £2,148 | £2,353 | £2,563 | £2,831 | £11,937 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,443 | £7,710 | £12,856 | £14,651 | £15,644 | £58,303 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change