Flat L1 2 beds 2 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£23,978

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,960

↗ 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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£14,264	£14,339	£14,431	£14,526	£14,631	£72,190
Profit Before Tax	£5,236	£5,454	£5,856	£6,269	£6,788	£29,603
Profit After Tax	£4,242	£4,418	£4,743	£5,078	£5,498	£23,978
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£12,040	£12,450	£19,911	£22,535	£24,002	£90,938
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change