Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£23,742
↗ 30%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
114%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,440 | £19,732 | £20,225 | £20,731 | £21,352 | £101,479 |
| Total Expenses | £14,260 | £14,335 | £14,427 | £14,521 | £14,626 | £72,169 |
| Profit Before Tax | £5,181 | £5,397 | £5,798 | £6,209 | £6,726 | £29,311 |
| Profit After Tax | £4,196 | £4,372 | £4,696 | £5,029 | £5,448 | £23,742 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £11,996 | £12,406 | £19,867 | £22,490 | £23,956 | £90,715 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change