Flat
LE3
3 beds
2 baths
Boynton Road, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£11,835
↗ 20%After 5 Years
Change In Property Value
£46,759
↗ 24%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £9,484 | £9,552 | £9,611 | £9,684 | £9,759 | £48,090 |
| Profit Before Tax | £2,612 | £2,726 | £2,850 | £3,089 | £3,334 | £14,611 |
| Profit After Tax | £2,116 | £2,208 | £2,309 | £2,502 | £2,700 | £11,835 |
| Change In Property Value | £4,875 | £7,995 | £11,433 | £13,158 | £9,298 | £46,759 |
| Net Return | £6,991 | £10,203 | £13,742 | £15,660 | £11,999 | £58,594 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 17% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change