Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£48,204

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£128,781

↗ 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	£25,436	£25,536	£25,670	£25,807	£25,965	£128,413
Profit Before Tax	£10,564	£11,004	£11,784	£12,583	£13,576	£59,512
Profit After Tax	£8,557	£8,914	£9,545	£10,192	£10,997	£48,204
Change In Property Value	£14,999	£15,448	£29,172	£33,574	£35,589	£128,781
Net Return	£23,556	£24,362	£38,717	£43,766	£46,585	£176,986
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