Flat L1 1 bed 1 bath

The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£10,812

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 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	£9,967	£10,031	£10,105	£10,181	£10,263	£50,547
Profit Before Tax	£2,273	£2,392	£2,629	£2,872	£3,181	£13,348
Profit After Tax	£1,841	£1,938	£2,130	£2,326	£2,577	£10,812
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£6,940	£7,189	£12,046	£13,739	£14,675	£54,589
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