Flat L1 2 beds 2 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£22,472

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

114%

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	£18,684	£18,964	£19,438	£19,924	£20,522	£97,533
Total Expenses	£13,787	£13,861	£13,952	£14,044	£14,146	£69,790
Profit Before Tax	£4,897	£5,103	£5,487	£5,880	£6,376	£27,743
Profit After Tax	£3,966	£4,133	£4,444	£4,763	£5,164	£22,472
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,466	£11,858	£19,032	£21,552	£22,960	£86,869
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change