Flat
L1
2 beds
2 baths
One Park West, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£19,601
↗ 29%After 5 Years
Change In Property Value
£57,945
↗ 26%After 5 Years
Return On Investment
113%
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 | £16,872 | £17,125 | £17,553 | £17,992 | £18,532 | £88,074 |
| Total Expenses | £12,612 | £12,683 | £12,769 | £12,857 | £12,954 | £63,875 |
| Profit Before Tax | £4,260 | £4,442 | £4,784 | £5,135 | £5,578 | £24,199 |
| Profit After Tax | £3,451 | £3,598 | £3,875 | £4,159 | £4,518 | £19,601 |
| Change In Property Value | £6,749 | £6,951 | £13,126 | £15,107 | £16,013 | £57,945 |
| Net Return | £10,199 | £10,549 | £17,001 | £19,266 | £20,531 | £77,546 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change