Flat
L1
1 bed
1 bath
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£25,567
↗ 35%After 5 Years
Change In Property Value
£66,203
↗ 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 | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £11,448 | £11,524 | £11,592 | £11,678 | £11,766 | £58,009 |
| Profit Before Tax | £5,832 | £6,015 | £6,211 | £6,569 | £6,937 | £31,564 |
| Profit After Tax | £4,724 | £4,872 | £5,031 | £5,321 | £5,619 | £25,567 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £11,922 | £18,465 | £20,675 | £21,904 | £18,803 | £91,770 |
| Return From Rental Income (%) | 6% | 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