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
£128,500First YearProfit From Rental Income
£41,432
↗ 32%After 5 Years
Change In Property Value
£103,035
↗ 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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £20,870 | £20,961 | £21,080 | £21,202 | £21,341 | £105,454 |
| Profit Before Tax | £9,130 | £9,489 | £10,131 | £10,790 | £11,611 | £51,150 |
| Profit After Tax | £7,395 | £7,686 | £8,206 | £8,740 | £9,405 | £41,432 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £19,395 | £20,046 | £31,546 | £35,602 | £37,878 | £144,467 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 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