Semi Detached L19 2 beds 1 bath

Almond Court, Liverpool L19

L19

Initial Investment

First Year

£106,825First Year

Profit From Rental Income

After 5 Years

£13,353

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£42,700

↗ 20%After 5 Years

Return On Investment

52%

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	£13,104	£13,366	£13,700	£14,043	£14,394	£68,607
Total Expenses	£10,341	£10,378	£10,422	£10,468	£10,513	£52,122
Profit Before Tax	£2,763	£2,988	£3,278	£3,575	£3,880	£16,485
Profit After Tax	£2,238	£2,420	£2,655	£2,896	£3,143	£13,353
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£13,435	£42,700
Net Return	£6,538	£6,806	£11,602	£14,528	£16,578	£56,052
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	6%	6%	11%	14%	16%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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