Flat L9 2 beds 1 bath

Foxglove Close, Liverpool, Merseyside L9

North West, England · L9

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,668

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£41,385

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£7,876	£7,942	£7,999	£8,068	£8,138	£40,023
Profit Before Tax	£2,624	£2,715	£2,818	£3,020	£3,227	£14,404
Profit After Tax	£2,125	£2,200	£2,283	£2,446	£2,614	£11,668
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£6,625	£10,697	£12,063	£12,813	£10,855	£53,053
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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