Flat L1 2 beds 2 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£28,367

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£17,234	£17,315	£17,418	£17,523	£17,640	£87,130
Profit Before Tax	£6,166	£6,436	£6,927	£7,431	£8,062	£35,021
Profit After Tax	£4,994	£5,213	£5,611	£6,019	£6,530	£28,367
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£14,744	£15,255	£24,574	£27,844	£29,665	£112,083
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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