Flat
LE1
2 beds
1 bath
Bosworth House, Leicester LE1
East Midlands, England · LE1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£16,921
↗ 25%After 5 Years
Change In Property Value
£52,754
↗ 24%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £10,509 | £10,580 | £10,643 | £10,722 | £10,802 | £53,256 |
| Profit Before Tax | £3,795 | £3,938 | £4,093 | £4,383 | £4,680 | £20,890 |
| Profit After Tax | £3,074 | £3,190 | £3,315 | £3,550 | £3,791 | £16,921 |
| Change In Property Value | £5,500 | £9,020 | £12,899 | £14,845 | £10,491 | £52,754 |
| Net Return | £8,574 | £12,210 | £16,214 | £18,395 | £14,281 | £69,675 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 18% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change