Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£29,813
↗ 36%After 5 Years
Change In Property Value
£74,494
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,440 | £19,732 | £20,028 | £20,528 | £21,041 | £100,769 |
| Total Expenses | £12,631 | £12,710 | £12,781 | £12,873 | £12,967 | £63,962 |
| Profit Before Tax | £6,809 | £7,021 | £7,247 | £7,655 | £8,075 | £36,806 |
| Profit After Tax | £5,515 | £5,687 | £5,870 | £6,201 | £6,540 | £29,813 |
| Change In Property Value | £8,100 | £15,296 | £17,604 | £18,660 | £14,835 | £74,494 |
| Net Return | £13,615 | £20,983 | £23,473 | £24,861 | £21,375 | £104,307 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change