Flat L1 1 bed 1 bath

The Prestige, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£19,985

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 26%After 5 Years

Return On Investment

113%

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	£17,184	£17,442	£17,878	£18,325	£18,874	£89,703
Total Expenses	£12,842	£12,913	£13,000	£13,089	£13,186	£65,030
Profit Before Tax	£4,342	£4,528	£4,878	£5,236	£5,688	£24,673
Profit After Tax	£3,517	£3,668	£3,951	£4,241	£4,608	£19,985
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£10,416	£10,773	£17,368	£19,684	£20,976	£79,218
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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