Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£31,231
↗ 36%After 5 Years
Change In Property Value
£77,253
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £13,025 | £13,105 | £13,177 | £13,271 | £13,367 | £65,944 |
| Profit Before Tax | £7,135 | £7,357 | £7,592 | £8,018 | £8,454 | £38,557 |
| Profit After Tax | £5,779 | £5,959 | £6,150 | £6,494 | £6,848 | £31,231 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £14,179 | £21,821 | £24,406 | £25,846 | £22,232 | £108,484 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 26% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change