Flat
LE1
2 beds
0 baths
Burgess House, Leicester, Leicestershire LE1
East Midlands, England · LE1
View property listing
Initial Investment
£10,750First YearProfit From Rental Income
£-6,968
↘ -65%After 5 Years
Change In Property Value
£7,212
↗ 22%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,112 | £2,144 | £2,197 | £2,252 | £2,320 | £11,025 |
| Total Expenses | £3,501 | £3,550 | £3,598 | £3,647 | £3,697 | £17,993 |
| Profit Before Tax | £-1,389 | £-1,406 | £-1,401 | £-1,395 | £-1,377 | £-6,968 |
| Profit After Tax | £-1,389 | £-1,406 | £-1,401 | £-1,395 | £-1,377 | £-6,968 |
| Change In Property Value | £813 | £833 | £1,366 | £1,953 | £2,248 | £7,212 |
| Net Return | £-576 | £-573 | £-35 | £558 | £871 | £244 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -5% | -5% | 0% | 5% | 8% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change