Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£31,208
↗ 28%After 5 Years
Change In Property Value
£90,143
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £18,404 | £18,488 | £18,595 | £18,704 | £18,828 | £93,019 |
| Profit Before Tax | £6,796 | £7,090 | £7,622 | £8,169 | £8,851 | £38,528 |
| Profit After Tax | £5,505 | £5,743 | £6,174 | £6,616 | £7,170 | £31,208 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £16,003 | £16,556 | £26,594 | £30,117 | £32,081 | £121,351 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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