Flat
L1
1 bed
1 bath
Rs The Prestige, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£21,247
↗ 29%After 5 Years
Change In Property Value
£61,821
↗ 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 | £17,940 | £18,209 | £18,664 | £19,131 | £19,705 | £93,649 |
| Total Expenses | £13,316 | £13,389 | £13,477 | £13,568 | £13,668 | £67,418 |
| Profit Before Tax | £4,624 | £4,820 | £5,187 | £5,563 | £6,037 | £26,231 |
| Profit After Tax | £3,745 | £3,904 | £4,201 | £4,506 | £4,890 | £21,247 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,945 | £11,320 | £18,205 | £20,623 | £21,974 | £83,068 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change