Flat
LE1
2 beds
1 bath
Princess Road West, Leicester LE1
East Midlands, England · LE1
View property listing
Initial Investment
£68,050First YearProfit From Rental Income
£17,326
↗ 25%After 5 Years
Change In Property Value
£53,594
↗ 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 | £14,532 | £14,750 | £14,971 | £15,346 | £15,729 | £75,328 |
| Total Expenses | £10,644 | £10,716 | £10,779 | £10,858 | £10,940 | £53,938 |
| Profit Before Tax | £3,888 | £4,034 | £4,192 | £4,487 | £4,790 | £21,390 |
| Profit After Tax | £3,149 | £3,267 | £3,396 | £3,634 | £3,880 | £17,326 |
| Change In Property Value | £5,588 | £9,164 | £13,104 | £15,081 | £10,657 | £53,594 |
| Net Return | £8,737 | £12,431 | £16,499 | £18,716 | £14,537 | £70,920 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 18% | 24% | 28% | 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