Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£62,420

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£137,952

↗ 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	£36,000	£36,540	£37,088	£38,015	£38,966	£186,609
Total Expenses	£21,688	£21,792	£21,887	£22,022	£22,160	£109,548
Profit Before Tax	£14,313	£14,748	£15,201	£15,993	£16,806	£77,061
Profit After Tax	£11,593	£11,946	£12,313	£12,955	£13,613	£62,420
Change In Property Value	£15,000	£28,325	£32,600	£34,555	£27,472	£137,952
Net Return	£26,593	£40,271	£44,912	£47,510	£41,085	£200,371
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	16%	25%	27%	29%	25%	123%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change