Flat
L1
3 beds
3 baths
One Park Lane, Central Liverpool - 6% Rental Returns Strategic, Liverpool L1
North West, England · L1
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£50,760
↗ 33%After 5 Years
Change In Property Value
£122,342
↗ 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 | £35,616 | £36,150 | £37,054 | £37,980 | £39,120 | £185,920 |
| Total Expenses | £24,405 | £24,505 | £24,638 | £24,775 | £24,931 | £123,254 |
| Profit Before Tax | £11,211 | £11,646 | £12,416 | £13,206 | £14,189 | £62,667 |
| Profit After Tax | £9,081 | £9,433 | £10,057 | £10,697 | £11,493 | £50,760 |
| Change In Property Value | £14,249 | £14,676 | £27,713 | £31,895 | £33,809 | £122,342 |
| Net Return | £23,329 | £24,109 | £37,770 | £42,592 | £45,302 | £173,102 |
| 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