Flat LE3 5 beds 4 baths

Sangha Close, Leicester LE3

East Midlands, England · LE3

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£48,212

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£130,687

↗ 24%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,792	£34,299	£34,813	£35,684	£36,576	£175,164
Total Expenses	£22,915	£23,015	£23,108	£23,237	£23,368	£115,643
Profit Before Tax	£10,877	£11,284	£11,706	£12,447	£13,207	£59,521
Profit After Tax	£8,811	£9,140	£9,482	£10,082	£10,698	£48,212
Change In Property Value	£13,625	£22,345	£31,953	£36,775	£25,988	£130,687
Net Return	£22,436	£31,485	£41,435	£46,858	£36,686	£178,899
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	18%	23%	26%	20%	100%

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