Flat LE1 2 beds 1 bath

Sanvey Gate, Leicester, Leicestershire LE1

East Midlands, England · LE1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£1,942

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,629

↗ 22%After 5 Years

Return On Investment

77%

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	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£7,541	£7,599	£7,661	£7,726	£7,793	£38,320
Profit Before Tax	£259	£318	£453	£592	£774	£2,397
Profit After Tax	£210	£258	£367	£480	£627	£1,942
Change In Property Value	£3,000	£3,075	£5,043	£7,211	£8,300	£26,629
Net Return	£3,210	£3,333	£5,410	£7,691	£8,927	£28,571
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	15%	21%	24%	77%

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