Flat L1 2 beds 2 baths

One Park Lane, Liverpool City Centre, Liverpool L1

North West, England · L1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£28,967

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£16,151	£16,230	£16,330	£16,433	£16,547	£81,691
Profit Before Tax	£6,349	£6,607	£7,078	£7,561	£8,166	£35,762
Profit After Tax	£5,143	£5,352	£5,733	£6,124	£6,615	£28,967
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£14,142	£14,620	£23,235	£26,267	£27,966	£106,231
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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