Flat
L1
3 beds
3 baths
Rs One Park Lane, Liverpool City Centre, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£144,232First YearProfit From Rental Income
£47,041
↗ 33%After 5 Years
Change In Property Value
£114,614
↗ 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 | £33,372 | £33,873 | £34,719 | £35,587 | £36,655 | £174,206 |
| Total Expenses | £22,991 | £23,087 | £23,214 | £23,345 | £23,494 | £116,131 |
| Profit Before Tax | £10,381 | £10,786 | £11,505 | £12,242 | £13,161 | £58,075 |
| Profit After Tax | £8,409 | £8,737 | £9,319 | £9,916 | £10,660 | £47,041 |
| Change In Property Value | £13,349 | £13,749 | £25,963 | £29,881 | £31,673 | £114,614 |
| Net Return | £21,757 | £22,486 | £35,282 | £39,797 | £42,334 | £161,655 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| 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