Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£30,529
↗ 36%After 5 Years
Change In Property Value
£75,860
↗ 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 | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £12,827 | £12,906 | £12,977 | £13,070 | £13,165 | £64,945 |
| Profit Before Tax | £6,973 | £7,191 | £7,421 | £7,838 | £8,266 | £37,690 |
| Profit After Tax | £5,649 | £5,825 | £6,011 | £6,349 | £6,695 | £30,529 |
| Change In Property Value | £8,249 | £15,576 | £17,926 | £19,002 | £15,107 | £75,860 |
| Net Return | £13,897 | £21,400 | £23,938 | £25,351 | £21,802 | £106,388 |
| 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