Flat
L1
2 beds
2 baths
One Park Lane, Central Liverpool - 6% Rental Returns Strategic, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£28,959
↗ 31%After 5 Years
Change In Property Value
£77,277
↗ 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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £16,153 | £16,232 | £16,332 | £16,435 | £16,549 | £81,701 |
| Profit Before Tax | £6,348 | £6,605 | £7,076 | £7,559 | £8,164 | £35,752 |
| Profit After Tax | £5,141 | £5,350 | £5,732 | £6,123 | £6,613 | £28,959 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,141 | £14,620 | £23,237 | £26,269 | £27,968 | £106,236 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 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