Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£31,746
↗ 31%After 5 Years
Change In Property Value
£83,716
↗ 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 | £24,288 | £24,652 | £25,269 | £25,900 | £26,677 | £126,787 |
| Total Expenses | £17,323 | £17,406 | £17,510 | £17,617 | £17,738 | £87,594 |
| Profit Before Tax | £6,965 | £7,247 | £7,758 | £8,283 | £8,940 | £39,193 |
| Profit After Tax | £5,642 | £5,870 | £6,284 | £6,709 | £7,241 | £31,746 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,392 | £15,912 | £25,248 | £28,535 | £30,376 | £115,463 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 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