Flat LE2 3 beds 1 bath

Middlesex Road, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£49,122

↗ 66%After 5 Years

Change In Property Value

After 5 Years

£54,368

↗ 22%After 5 Years

Return On Investment

139%

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	£25,476	£25,858	£26,505	£27,167	£27,982	£132,988
Total Expenses	£14,268	£14,352	£14,460	£14,570	£14,694	£72,344
Profit Before Tax	£11,208	£11,506	£12,045	£12,597	£13,288	£60,644
Profit After Tax	£9,079	£9,320	£9,756	£10,204	£10,763	£49,122
Change In Property Value	£6,125	£6,278	£10,296	£14,723	£16,945	£54,368
Net Return	£15,204	£15,598	£20,052	£24,927	£27,709	£103,490
Return From Rental Income (%)	12%	13%	13%	14%	14%	66%
Total Net Return (%)	20%	21%	27%	33%	37%	139%

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