Flat
L1
1 bed
1 bath
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£22,480
↗ 30%After 5 Years
Change In Property Value
£64,384
↗ 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 | £13,785 | £13,859 | £13,950 | £14,042 | £14,144 | £69,780 |
| Profit Before Tax | £4,899 | £5,105 | £5,489 | £5,882 | £6,378 | £27,753 |
| Profit After Tax | £3,968 | £4,135 | £4,446 | £4,765 | £5,166 | £22,480 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £11,467 | £11,859 | £19,030 | £21,550 | £22,958 | £86,864 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change