Flat
LE1
2 beds
2 baths
Circus Apartments, Highcross Lane, Leicester LE1
East Midlands, England · LE1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£26,804
↗ 58%After 5 Years
Change In Property Value
£33,287
↗ 22%After 5 Years
Return On Investment
131%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £9,511 | £9,581 | £9,663 | £9,748 | £9,840 | £48,343 |
| Profit Before Tax | £6,089 | £6,253 | £6,567 | £6,888 | £7,294 | £33,091 |
| Profit After Tax | £4,932 | £5,065 | £5,319 | £5,579 | £5,909 | £26,804 |
| Change In Property Value | £3,750 | £3,844 | £6,304 | £9,014 | £10,375 | £33,287 |
| Net Return | £8,682 | £8,909 | £11,623 | £14,594 | £16,283 | £60,090 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 58% |
| Total Net Return (%) | 19% | 19% | 25% | 32% | 35% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change