Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£58,882

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£131,040

↗ 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	£34,200	£34,713	£35,234	£36,115	£37,017	£177,279
Total Expenses	£20,702	£20,803	£20,896	£21,026	£21,159	£104,585
Profit Before Tax	£13,498	£13,910	£14,338	£15,089	£15,859	£72,694
Profit After Tax	£10,934	£11,267	£11,614	£12,222	£12,846	£58,882
Change In Property Value	£14,249	£26,906	£30,966	£32,824	£26,095	£131,040
Net Return	£25,182	£38,173	£42,580	£45,046	£38,941	£189,922
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change