Flat LE4 2 beds 1 bath

Beaumont Leys Lane, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£10,582

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£45,561

↗ 24%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,766	£11,942	£12,241	£12,547	£60,088
Total Expenses	£9,272	£9,340	£9,398	£9,470	£9,543	£47,024
Profit Before Tax	£2,320	£2,426	£2,544	£2,771	£3,004	£13,064
Profit After Tax	£1,879	£1,965	£2,061	£2,244	£2,433	£10,582
Change In Property Value	£4,750	£7,790	£11,140	£12,821	£9,060	£45,561
Net Return	£6,629	£9,755	£13,200	£15,065	£11,493	£56,142
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	17%	23%	26%	20%	97%

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