Flat LE2 2 beds 1 bath

Cavendish Mews, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£26,804

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£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

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