Flat
LE4
3 beds
2 baths
Benskins Oval, Leicester, Leicestershire LE4
East Midlands, England · LE4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£15,102
↗ 21%After 5 Years
Change In Property Value
£56,351
↗ 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 | £14,340 | £14,555 | £14,773 | £15,143 | £15,521 | £74,333 |
| Total Expenses | £10,995 | £11,067 | £11,129 | £11,208 | £11,289 | £55,688 |
| Profit Before Tax | £3,345 | £3,488 | £3,644 | £3,935 | £4,233 | £18,644 |
| Profit After Tax | £2,709 | £2,826 | £2,952 | £3,187 | £3,428 | £15,102 |
| Change In Property Value | £5,875 | £9,635 | £13,778 | £15,857 | £11,206 | £56,351 |
| Net Return | £8,584 | £12,461 | £16,730 | £19,044 | £14,634 | £71,453 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 17% | 23% | 27% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change