Flat L1 1 bed 1 bath

Rs The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£56,485First Year

Profit From Rental Income

After 5 Years

£14,429

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£47,641

↗ 26%After 5 Years

Return On Investment

110%

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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£10,720	£10,787	£10,865	£10,945	£11,032	£54,349
Profit Before Tax	£3,104	£3,244	£3,517	£3,797	£4,152	£17,814
Profit After Tax	£2,514	£2,628	£2,849	£3,075	£3,363	£14,429
Change In Property Value	£5,549	£5,715	£10,792	£12,420	£13,166	£47,641
Net Return	£8,063	£8,343	£13,641	£15,496	£16,529	£62,070
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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