Flat LE1 2 beds 1 bath

Princess Road West, Leicester LE1

East Midlands, England · LE1

Initial Investment

First Year

£68,050First Year

Profit From Rental Income

After 5 Years

£44,083

↗ 65%After 5 Years

Change In Property Value

After 5 Years

£49,597

↗ 22%After 5 Years

Return On Investment

138%

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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£13,192	£13,273	£13,375	£13,479	£13,596	£66,914
Profit Before Tax	£10,052	£10,320	£10,808	£11,308	£11,935	£54,423
Profit After Tax	£8,142	£8,359	£8,754	£9,160	£9,667	£44,083
Change In Property Value	£5,588	£5,727	£9,393	£13,431	£15,458	£49,597
Net Return	£13,730	£14,086	£18,147	£22,591	£25,125	£93,680
Return From Rental Income (%)	12%	12%	13%	13%	14%	65%
Total Net Return (%)	20%	21%	27%	33%	37%	138%

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