Flat
L1
1 bed
1 bath
One Park Lane, Central Liverpool - 6% Rental Returns Strategic, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,494
↗ 27%After 5 Years
Change In Property Value
£51,505
↗ 26%After 5 Years
Return On Investment
112%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £11,433 | £11,502 | £11,583 | £11,665 | £11,756 | £57,939 |
| Profit Before Tax | £3,567 | £3,723 | £4,023 | £4,330 | £4,720 | £20,363 |
| Profit After Tax | £2,889 | £3,016 | £3,259 | £3,508 | £3,823 | £16,494 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £8,888 | £9,194 | £14,926 | £16,935 | £18,056 | £67,999 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change