Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£48,243
↗ 38%After 5 Years
Change In Property Value
£110,361
↗ 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 | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £17,750 | £17,843 | £17,928 | £18,044 | £18,163 | £89,728 |
| Profit Before Tax | £11,050 | £11,389 | £11,742 | £12,368 | £13,010 | £59,559 |
| Profit After Tax | £8,951 | £9,225 | £9,511 | £10,018 | £10,538 | £48,243 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £20,951 | £31,885 | £35,591 | £37,663 | £32,515 | £158,604 |
| 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