Flat
L1
1 bed
1 bath
The Prestige, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,312
↗ 27%After 5 Years
Change In Property Value
£51,505
↗ 26%After 5 Years
Return On Investment
111%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £11,428 | £11,497 | £11,578 | £11,660 | £11,751 | £57,913 |
| Profit Before Tax | £3,524 | £3,680 | £3,978 | £4,284 | £4,672 | £20,138 |
| Profit After Tax | £2,854 | £2,981 | £3,222 | £3,470 | £3,784 | £16,312 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £8,853 | £9,159 | £14,889 | £16,898 | £18,018 | £67,817 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change