Flat L1 1 bed 1 bath

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£16,477

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 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	£15,840	£16,078	£16,480	£16,892	£17,398	£82,687
Total Expenses	£12,311	£12,380	£12,463	£12,548	£12,642	£62,345
Profit Before Tax	£3,529	£3,697	£4,016	£4,343	£4,756	£20,342
Profit After Tax	£2,859	£2,995	£3,253	£3,518	£3,853	£16,477
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£9,457	£9,791	£16,087	£18,289	£19,510	£73,134
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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