Flat
L1
2 beds
2 baths
One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,066
↗ 31%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
113%
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 | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £17,332 | £17,414 | £17,519 | £17,626 | £17,747 | £87,638 |
| Profit Before Tax | £7,040 | £7,323 | £7,837 | £8,364 | £9,023 | £39,587 |
| Profit After Tax | £5,703 | £5,932 | £6,348 | £6,775 | £7,308 | £32,066 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,453 | £15,974 | £25,312 | £28,600 | £30,443 | £115,782 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change