Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£37,968
↗ 32%After 5 Years
Change In Property Value
£96,583
↗ 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 | £28,032 | £28,452 | £29,164 | £29,893 | £30,790 | £146,331 |
| Total Expenses | £19,679 | £19,767 | £19,881 | £19,998 | £20,131 | £99,457 |
| Profit Before Tax | £8,353 | £8,685 | £9,282 | £9,895 | £10,659 | £46,874 |
| Profit After Tax | £6,766 | £7,035 | £7,519 | £8,015 | £8,634 | £37,968 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £18,014 | £18,621 | £29,397 | £33,194 | £35,324 | £134,551 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 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