Flat
L1
1 bed
1 bath
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£17,610
↗ 25%After 5 Years
Change In Property Value
£59,233
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,560 | £16,808 | £17,229 | £17,659 | £18,189 | £86,445 |
| Total Expenses | £12,779 | £12,850 | £12,935 | £13,022 | £13,118 | £64,704 |
| Profit Before Tax | £3,781 | £3,958 | £4,294 | £4,637 | £5,071 | £21,741 |
| Profit After Tax | £3,062 | £3,206 | £3,478 | £3,756 | £4,108 | £17,610 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £9,961 | £10,312 | £16,895 | £19,198 | £20,477 | £76,843 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change