Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£39,706
↗ 29%After 5 Years
Change In Property Value
£109,462
↗ 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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £21,920 | £22,012 | £22,132 | £22,256 | £22,396 | £110,716 |
| Profit Before Tax | £8,680 | £9,047 | £9,703 | £10,376 | £11,214 | £49,020 |
| Profit After Tax | £7,031 | £7,328 | £7,859 | £8,404 | £9,083 | £39,706 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £19,779 | £20,459 | £32,655 | £36,942 | £39,333 | £149,168 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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