Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£51,787
↗ 38%After 5 Years
Change In Property Value
£117,259
↗ 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 | £30,600 | £31,059 | £31,525 | £32,313 | £33,121 | £158,618 |
| Total Expenses | £18,734 | £18,830 | £18,918 | £19,039 | £19,162 | £94,683 |
| Profit Before Tax | £11,866 | £12,229 | £12,607 | £13,275 | £13,959 | £63,935 |
| Profit After Tax | £9,611 | £9,905 | £10,212 | £10,752 | £11,307 | £51,787 |
| Change In Property Value | £12,750 | £24,076 | £27,710 | £29,372 | £23,351 | £117,259 |
| Net Return | £22,361 | £33,982 | £37,921 | £40,124 | £34,658 | £169,046 |
| 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