Flat LE5 3 beds 1 bath

Cordery Road, Evington LE5

East Midlands, England · LE5

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£19,016

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,341

↗ 24%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,617	£18,057	£18,509	£88,639
Total Expenses	£12,880	£12,956	£13,023	£13,108	£13,196	£65,163
Profit Before Tax	£4,220	£4,401	£4,594	£4,949	£5,312	£23,477
Profit After Tax	£3,418	£3,565	£3,721	£4,009	£4,303	£19,016
Change In Property Value	£7,125	£11,685	£16,710	£19,231	£13,590	£68,341
Net Return	£10,543	£15,250	£20,431	£23,240	£17,893	£87,357
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	17%	23%	26%	20%	99%

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