Flat LE1 2 beds 1 bath

Bosworth House, Leicester LE1

East Midlands, England · LE1

Initial Investment

First Year

£67,150First Year

Profit From Rental Income

After 5 Years

£43,377

↗ 65%After 5 Years

Change In Property Value

After 5 Years

£48,931

↗ 22%After 5 Years

Return On Investment

137%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,932	£23,276	£23,858	£24,454	£25,188	£119,708
Total Expenses	£13,042	£13,122	£13,223	£13,327	£13,443	£66,156
Profit Before Tax	£9,890	£10,154	£10,635	£11,128	£11,745	£53,552
Profit After Tax	£8,011	£8,225	£8,614	£9,013	£9,514	£43,377
Change In Property Value	£5,513	£5,650	£9,267	£13,251	£15,251	£48,931
Net Return	£13,524	£13,875	£17,881	£22,265	£24,765	£92,309
Return From Rental Income (%)	12%	12%	13%	13%	14%	65%
Total Net Return (%)	20%	21%	27%	33%	37%	137%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change