Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£25,542
↗ 27%After 5 Years
Change In Property Value
£77,264
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £16,061 | £16,139 | £16,237 | £16,337 | £16,448 | £81,221 |
| Profit Before Tax | £5,539 | £5,785 | £6,235 | £6,697 | £7,276 | £31,534 |
| Profit After Tax | £4,487 | £4,686 | £5,051 | £5,425 | £5,894 | £25,542 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £13,485 | £13,954 | £22,553 | £25,568 | £27,246 | £102,806 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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