Flat L1 2 beds 2 baths

Rs The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£26,191

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

114%

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	£20,928	£21,242	£21,773	£22,317	£22,987	£109,247
Total Expenses	£15,202	£15,279	£15,375	£15,474	£15,583	£76,913
Profit Before Tax	£5,726	£5,963	£6,398	£6,844	£7,404	£32,334
Profit After Tax	£4,638	£4,830	£5,182	£5,543	£5,997	£26,191
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£13,038	£13,482	£21,520	£24,347	£25,929	£98,315
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change