Semi Detached L31 4 beds 2 baths

Damfield Lane, Liverpool, Merseyside L31

L31

Initial Investment

First Year

£145,950First Year

Profit From Rental Income

After 5 Years

£18,022

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£55,609

↗ 20%After 5 Years

Return On Investment

50%

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	£17,064	£17,405	£17,840	£18,286	£18,744	£89,340
Total Expenses	£13,315	£13,361	£13,415	£13,471	£13,527	£67,090
Profit Before Tax	£3,749	£4,044	£4,425	£4,816	£5,216	£22,250
Profit After Tax	£3,036	£3,276	£3,584	£3,901	£4,225	£18,022
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£17,496	£55,609
Net Return	£8,636	£8,988	£15,237	£19,049	£21,721	£73,631
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	6%	6%	10%	13%	15%	50%

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