Semi Detached L7 2 beds 1 bath

Harkbridge Drive, Liverpool L7

North West, England · L7

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£18,848

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

118%

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	£13,858	£14,204	£14,630	£69,532
Total Expenses	£9,172	£9,203	£9,248	£9,294	£9,347	£46,263
Profit Before Tax	£4,148	£4,316	£4,610	£4,911	£5,284	£23,269
Profit After Tax	£3,360	£3,496	£3,734	£3,978	£4,280	£18,848
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,910	£9,213	£14,529	£16,401	£17,449	£66,502
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change