Flat
L1
3 beds
3 baths
Rs One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£144,232First YearProfit From Rental Income
£46,630
↗ 32%After 5 Years
Change In Property Value
£114,614
↗ 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 | £33,264 | £33,763 | £34,607 | £35,472 | £36,536 | £173,643 |
| Total Expenses | £22,980 | £23,076 | £23,203 | £23,333 | £23,483 | £116,074 |
| Profit Before Tax | £10,284 | £10,687 | £11,404 | £12,139 | £13,054 | £57,568 |
| Profit After Tax | £8,330 | £8,657 | £9,237 | £9,832 | £10,574 | £46,630 |
| Change In Property Value | £13,349 | £13,749 | £25,963 | £29,881 | £31,673 | £114,614 |
| Net Return | £21,679 | £22,406 | £35,200 | £39,713 | £42,247 | £161,244 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change