Flat
L1
2 beds
2 baths
Rs The Prestige, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£26,465
↗ 31%After 5 Years
Change In Property Value
£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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £15,209 | £15,287 | £15,383 | £15,481 | £15,591 | £76,951 |
| Profit Before Tax | £5,791 | £6,028 | £6,465 | £6,913 | £7,475 | £32,672 |
| Profit After Tax | £4,691 | £4,883 | £5,237 | £5,599 | £6,055 | £26,465 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,091 | £13,535 | £21,575 | £24,403 | £25,986 | £98,589 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| 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