Flat LE1 2 beds 1 bath

Princess Road West, Leicester LE1

East Midlands, England · LE1

Initial Investment

First Year

£62,350First Year

Profit From Rental Income

After 5 Years

£39,601

↗ 64%After 5 Years

Change In Property Value

After 5 Years

£45,381

↗ 22%After 5 Years

Return On Investment

136%

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	£21,264	£21,583	£22,123	£22,676	£23,356	£111,001
Total Expenses	£12,240	£12,318	£12,415	£12,514	£12,625	£62,111
Profit Before Tax	£9,024	£9,265	£9,708	£10,162	£10,731	£48,890
Profit After Tax	£7,309	£7,505	£7,863	£8,231	£8,692	£39,601
Change In Property Value	£5,113	£5,240	£8,594	£12,290	£14,144	£45,381
Net Return	£12,422	£12,745	£16,457	£20,521	£22,837	£84,982
Return From Rental Income (%)	12%	12%	13%	13%	14%	64%
Total Net Return (%)	20%	20%	26%	33%	37%	136%

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