Flat L1 1 bed 1 bath

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£15,042

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

110%

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	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£10,956	£11,023	£11,102	£11,183	£11,271	£55,535
Profit Before Tax	£3,240	£3,386	£3,667	£3,955	£4,322	£18,570
Profit After Tax	£2,625	£2,742	£2,970	£3,204	£3,500	£15,042
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,323	£8,612	£14,054	£15,960	£17,022	£63,971
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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