Flat LE1 2 beds 2 baths

Leicester LE1

East Midlands, England · LE1

Initial Investment

First Year

£65,061First Year

Profit From Rental Income

After 5 Years

£16,176

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£51,204

↗ 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	£13,884	£14,092	£14,304	£14,661	£15,028	£71,969
Total Expenses	£10,259	£10,330	£10,392	£10,470	£10,549	£51,999
Profit Before Tax	£3,625	£3,762	£3,912	£4,192	£4,479	£19,970
Profit After Tax	£2,936	£3,048	£3,168	£3,395	£3,628	£16,176
Change In Property Value	£5,338	£8,755	£12,520	£14,409	£10,182	£51,204
Net Return	£8,275	£11,803	£15,688	£17,804	£13,810	£67,380
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	18%	24%	27%	21%	104%

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