Flat
L1
3 beds
3 baths
Rs One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£144,232First YearProfit From Rental Income
£54,629
↗ 38%After 5 Years
Change In Property Value
£122,763
↗ 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 | £32,040 | £32,521 | £33,008 | £33,834 | £34,679 | £166,082 |
| Total Expenses | £19,520 | £19,618 | £19,708 | £19,832 | £19,960 | £98,639 |
| Profit Before Tax | £12,520 | £12,902 | £13,300 | £14,001 | £14,720 | £67,443 |
| Profit After Tax | £10,141 | £10,451 | £10,773 | £11,341 | £11,923 | £54,629 |
| Change In Property Value | £13,349 | £25,206 | £29,010 | £30,751 | £24,447 | £122,763 |
| Net Return | £23,489 | £35,657 | £39,784 | £42,092 | £36,370 | £177,392 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 25% | 28% | 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