Flat
L1
2 beds
2 baths
The Prestige, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£22,135
↗ 27%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,440 | £19,732 | £20,225 | £20,731 | £21,352 | £101,479 |
| Total Expenses | £14,656 | £14,731 | £14,824 | £14,918 | £15,023 | £74,152 |
| Profit Before Tax | £4,784 | £5,000 | £5,401 | £5,812 | £6,329 | £27,327 |
| Profit After Tax | £3,875 | £4,050 | £4,375 | £4,708 | £5,127 | £22,135 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £11,975 | £12,393 | £20,129 | £22,840 | £24,347 | £91,684 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change