Flat LE4 3 beds 2 baths

Clement Avenue, Leicester LE4

East Midlands, England · LE4

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£18,085

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£63,545

↗ 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	£16,164	£16,406	£16,653	£17,069	£17,496	£83,787
Total Expenses	£12,143	£12,217	£12,283	£12,366	£12,451	£61,460
Profit Before Tax	£4,021	£4,189	£4,370	£4,703	£5,044	£22,328
Profit After Tax	£3,257	£3,393	£3,540	£3,809	£4,086	£18,085
Change In Property Value	£6,625	£10,865	£15,537	£17,882	£12,636	£63,545
Net Return	£9,882	£14,258	£19,077	£21,691	£16,722	£81,630
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	18%	23%	27%	21%	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