Flat
L1
3 beds
3 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£55,331
↗ 38%After 5 Years
Change In Property Value
£124,156
↗ 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 | £32,400 | £32,886 | £33,379 | £34,214 | £35,069 | £167,948 |
| Total Expenses | £19,719 | £19,817 | £19,908 | £20,033 | £20,161 | £99,638 |
| Profit Before Tax | £12,681 | £13,069 | £13,472 | £14,181 | £14,908 | £68,310 |
| Profit After Tax | £10,272 | £10,586 | £10,912 | £11,486 | £12,075 | £55,331 |
| Change In Property Value | £13,500 | £25,493 | £29,340 | £31,100 | £24,724 | £124,156 |
| Net Return | £23,772 | £36,078 | £40,252 | £42,586 | £36,800 | £179,488 |
| 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