Flat
L1
3 beds
3 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£62,426
↗ 38%After 5 Years
Change In Property Value
£137,938
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £21,686 | £21,790 | £21,886 | £22,020 | £22,158 | £109,540 |
| Profit Before Tax | £14,314 | £14,750 | £15,202 | £15,995 | £16,808 | £77,069 |
| Profit After Tax | £11,594 | £11,948 | £12,314 | £12,956 | £13,614 | £62,426 |
| Change In Property Value | £14,999 | £28,322 | £32,596 | £34,552 | £27,469 | £137,938 |
| Net Return | £26,593 | £40,270 | £44,910 | £47,508 | £41,083 | £200,364 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 25% | 27% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change