Flat
LE4
2 beds
1 bath
Lyle Close, Rushey Mead, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£14,575
↗ 21%After 5 Years
Change In Property Value
£55,152
↗ 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 | £14,028 | £14,238 | £14,452 | £14,813 | £15,184 | £72,715 |
| Total Expenses | £10,803 | £10,874 | £10,936 | £11,014 | £11,094 | £54,722 |
| Profit Before Tax | £3,225 | £3,364 | £3,516 | £3,799 | £4,090 | £17,993 |
| Profit After Tax | £2,612 | £2,725 | £2,848 | £3,077 | £3,313 | £14,575 |
| Change In Property Value | £5,750 | £9,430 | £13,485 | £15,520 | £10,967 | £55,152 |
| Net Return | £8,362 | £12,155 | £16,332 | £18,597 | £14,280 | £69,727 |
| 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