Flat L1 2 beds 2 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£22,701

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£14,891	£14,966	£15,060	£15,155	£15,261	£75,332
Profit Before Tax	£4,909	£5,131	£5,540	£5,960	£6,487	£28,026
Profit After Tax	£3,977	£4,156	£4,487	£4,827	£5,254	£22,701
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£12,227	£12,653	£20,533	£23,295	£24,830	£93,538
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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