Flat LE1 2 beds 1 bath

Princess Road West, Leicester LE1

East Midlands, England · LE1

Initial Investment

First Year

£62,350First Year

Profit From Rental Income

After 5 Years

£15,131

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£49,037

↗ 24%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,698	£14,040	£14,391	£68,921
Total Expenses	£9,909	£9,979	£10,041	£10,117	£10,194	£50,240
Profit Before Tax	£3,387	£3,516	£3,657	£3,924	£4,197	£18,681
Profit After Tax	£2,743	£2,848	£2,962	£3,178	£3,400	£15,131
Change In Property Value	£5,113	£8,385	£11,990	£13,799	£9,751	£49,037
Net Return	£7,856	£11,233	£14,952	£16,977	£13,151	£64,169
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	13%	18%	24%	27%	21%	103%

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