Semi Detached
L7
2 beds
1 bath
Harkbridge Drive, Liverpool L7
North West, England · L7
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£24,111
↗ 43%After 5 Years
Change In Property Value
£51,042
↗ 28%After 5 Years
Return On Investment
133%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,520 | £13,723 | £14,066 | £14,417 | £69,045 |
| Total Expenses | £7,784 | £7,817 | £7,847 | £7,892 | £7,938 | £39,279 |
| Profit Before Tax | £5,536 | £5,703 | £5,875 | £6,174 | £6,479 | £29,767 |
| Profit After Tax | £4,484 | £4,619 | £4,759 | £5,001 | £5,248 | £24,111 |
| Change In Property Value | £5,550 | £10,480 | £12,062 | £12,786 | £10,164 | £51,042 |
| Net Return | £10,034 | £15,100 | £16,821 | £17,786 | £15,413 | £75,153 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 43% |
| Total Net Return (%) | 18% | 27% | 30% | 31% | 27% | 133% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change