Flat
LE1
2 beds
2 baths
Leicester LE1
East Midlands, England · LE1
View property listing
Initial Investment
£65,061First YearProfit From Rental Income
£41,756
↗ 64%After 5 Years
Change In Property Value
£47,386
↗ 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 | £22,212 | £22,545 | £23,109 | £23,687 | £24,397 | £115,950 |
| Total Expenses | £12,693 | £12,773 | £12,872 | £12,974 | £13,087 | £64,399 |
| Profit Before Tax | £9,519 | £9,773 | £10,237 | £10,713 | £11,310 | £51,551 |
| Profit After Tax | £7,710 | £7,916 | £8,292 | £8,678 | £9,161 | £41,756 |
| Change In Property Value | £5,338 | £5,472 | £8,974 | £12,833 | £14,769 | £47,386 |
| Net Return | £13,049 | £13,388 | £17,266 | £21,510 | £23,930 | £89,142 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 64% |
| Total Net Return (%) | 20% | 21% | 27% | 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