Flat
L1
1 bed
2 baths
One Park Lane, Central Liverpool - 6% Rental Returns Strategic, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£44,547
↗ 32%After 5 Years
Change In Property Value
£109,462
↗ 26%After 5 Years
Return On Investment
112%
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 | £31,872 | £32,350 | £33,159 | £33,988 | £35,007 | £166,376 |
| Total Expenses | £22,047 | £22,141 | £22,265 | £22,392 | £22,536 | £111,380 |
| Profit Before Tax | £9,825 | £10,209 | £10,894 | £11,596 | £12,471 | £54,996 |
| Profit After Tax | £7,958 | £8,269 | £8,824 | £9,393 | £10,102 | £44,547 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £20,707 | £21,400 | £33,620 | £37,931 | £40,352 | £154,009 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change