Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£45,372

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£122,342

↗ 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	£34,200	£34,713	£35,581	£36,470	£37,564	£178,529
Total Expenses	£24,264	£24,361	£24,491	£24,624	£24,776	£122,514
Profit Before Tax	£9,936	£10,352	£11,090	£11,847	£12,789	£56,014
Profit After Tax	£8,048	£8,385	£8,983	£9,596	£10,359	£45,372
Change In Property Value	£14,249	£14,676	£27,713	£31,895	£33,809	£122,342
Net Return	£22,297	£23,061	£36,696	£41,491	£44,168	£167,713
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	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