Terraced
L7
4 beds
1 bath
Bradfield Street, Liverpool, Merseyside L7
North West, England · L7
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£42,447
↗ 77%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
167%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £8,092 | £8,131 | £8,169 | £8,225 | £8,284 | £40,900 |
| Profit Before Tax | £9,909 | £10,139 | £10,375 | £10,782 | £11,199 | £52,404 |
| Profit After Tax | £8,026 | £8,213 | £8,404 | £8,734 | £9,071 | £42,447 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £13,426 | £18,410 | £20,140 | £21,174 | £18,961 | £92,110 |
| Return From Rental Income (%) | 15% | 15% | 15% | 16% | 16% | 77% |
| Total Net Return (%) | 24% | 33% | 37% | 38% | 34% | 167% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change