Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,978
↗ 35%After 5 Years
Change In Property Value
£68,976
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £11,844 | £11,921 | £11,989 | £12,077 | £12,168 | £59,999 |
| Profit Before Tax | £6,156 | £6,349 | £6,555 | £6,930 | £7,315 | £33,306 |
| Profit After Tax | £4,987 | £5,143 | £5,309 | £5,614 | £5,925 | £26,978 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £12,487 | £19,305 | £21,609 | £22,891 | £19,661 | £95,954 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| 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