Flat LE2 3 beds 1 bath

Sturdee Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£14,188

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,356

↗ 24%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£10,080	£10,150	£10,211	£10,287	£10,365	£51,094
Profit Before Tax	£3,156	£3,284	£3,425	£3,690	£3,962	£17,516
Profit After Tax	£2,556	£2,660	£2,774	£2,989	£3,209	£14,188
Change In Property Value	£5,250	£8,610	£12,312	£14,170	£10,014	£50,356
Net Return	£7,806	£11,270	£15,086	£17,159	£13,223	£64,544
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	18%	24%	27%	21%	101%

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