Flat
L1
3 beds
3 baths
Rs One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£144,232First YearProfit From Rental Income
£41,972
↗ 29%After 5 Years
Change In Property Value
£114,614
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,040 | £32,521 | £33,334 | £34,167 | £35,192 | £167,253 |
| Total Expenses | £22,857 | £22,951 | £23,076 | £23,203 | £23,348 | £115,436 |
| Profit Before Tax | £9,183 | £9,569 | £10,258 | £10,964 | £11,844 | £51,818 |
| Profit After Tax | £7,438 | £7,751 | £8,309 | £8,881 | £9,594 | £41,972 |
| Change In Property Value | £13,349 | £13,749 | £25,963 | £29,881 | £31,673 | £114,614 |
| Net Return | £20,786 | £21,500 | £34,272 | £38,761 | £41,267 | £156,586 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change