Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£25,852
↗ 31%After 5 Years
Change In Property Value
£70,837
↗ 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 | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £14,973 | £15,050 | £15,146 | £15,243 | £15,352 | £75,764 |
| Profit Before Tax | £5,655 | £5,887 | £6,315 | £6,754 | £7,305 | £31,916 |
| Profit After Tax | £4,580 | £4,769 | £5,115 | £5,471 | £5,917 | £25,852 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £12,830 | £13,266 | £21,161 | £23,939 | £25,493 | £96,689 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| 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