Flat
L1
0 beds
1 bath
One Park West, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£3,310
↗ 11%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
94%
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 | £7,104 | £7,211 | £7,391 | £7,576 | £7,803 | £37,084 |
| Total Expenses | £6,480 | £6,536 | £6,597 | £6,660 | £6,725 | £32,997 |
| Profit Before Tax | £624 | £674 | £794 | £916 | £1,078 | £4,087 |
| Profit After Tax | £506 | £546 | £643 | £742 | £873 | £3,310 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £3,356 | £3,482 | £6,186 | £7,122 | £7,636 | £27,781 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change