Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£48,196

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£128,794

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£25,438	£25,538	£25,672	£25,809	£25,967	£128,423
Profit Before Tax	£10,563	£11,002	£11,782	£12,581	£13,574	£59,502
Profit After Tax	£8,556	£8,912	£9,543	£10,190	£10,995	£48,196
Change In Property Value	£15,000	£15,450	£29,175	£33,577	£35,592	£128,794
Net Return	£23,556	£24,362	£38,718	£43,768	£46,587	£176,991
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	28%	108%

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