Flat
LE1
2 beds
1 bath
Bosworth House, Leicester LE1
East Midlands, England · LE1
View property listing
Initial Investment
£63,700First YearProfit From Rental Income
£40,659
↗ 64%After 5 Years
Change In Property Value
£46,379
↗ 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 | £21,732 | £22,058 | £22,609 | £23,175 | £23,870 | £113,444 |
| Total Expenses | £12,465 | £12,544 | £12,642 | £12,742 | £12,855 | £63,248 |
| Profit Before Tax | £9,267 | £9,514 | £9,967 | £10,432 | £11,015 | £50,196 |
| Profit After Tax | £7,506 | £7,706 | £8,074 | £8,450 | £8,922 | £40,659 |
| Change In Property Value | £5,225 | £5,356 | £8,783 | £12,560 | £14,455 | £46,379 |
| Net Return | £12,731 | £13,062 | £16,857 | £21,010 | £23,378 | £87,038 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 64% |
| Total Net Return (%) | 20% | 21% | 26% | 33% | 37% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change