Terraced L7 4 beds 1 bath

Bradfield Street, Liverpool, Merseyside L7

North West, England · L7

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£37,461

↗ 68%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

152%

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	£18,727	£19,195	£19,771	£93,962
Total Expenses	£9,442	£9,480	£9,536	£9,594	£9,662	£47,715
Profit Before Tax	£8,559	£8,790	£9,190	£9,601	£10,108	£46,248
Profit After Tax	£6,932	£7,120	£7,444	£7,777	£8,188	£37,461
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£12,332	£12,682	£17,947	£19,864	£21,001	£83,827
Return From Rental Income (%)	13%	13%	14%	14%	15%	68%
Total Net Return (%)	22%	23%	33%	36%	38%	152%

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