Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£53,410

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£128,781

↗ 26%After 5 Years

Return On Investment

111%

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	£37,368	£37,929	£38,877	£39,849	£41,044	£195,066
Total Expenses	£25,572	£25,674	£25,812	£25,953	£26,115	£129,127
Profit Before Tax	£11,796	£12,254	£13,065	£13,895	£14,929	£65,939
Profit After Tax	£9,555	£9,926	£10,582	£11,255	£12,092	£53,410
Change In Property Value	£14,999	£15,448	£29,172	£33,574	£35,589	£128,781
Net Return	£24,553	£25,374	£39,754	£44,829	£47,681	£182,192
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	16%	24%	27%	29%	111%

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