Flat L1 3 beds 3 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£53,448

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£128,794

↗ 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	£37,380	£37,941	£38,889	£39,861	£41,057	£195,129
Total Expenses	£25,576	£25,678	£25,815	£25,956	£26,119	£129,144
Profit Before Tax	£11,805	£12,263	£13,074	£13,905	£14,939	£65,985
Profit After Tax	£9,562	£9,933	£10,590	£11,263	£12,100	£53,448
Change In Property Value	£15,000	£15,450	£29,175	£33,577	£35,592	£128,794
Net Return	£24,562	£25,383	£39,765	£44,841	£47,692	£182,242
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