Flat
LE2
3 beds
1 bath
Salkeld Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£44,435
↗ 65%After 5 Years
Change In Property Value
£49,930
↗ 22%After 5 Years
Return On Investment
138%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £13,267 | £13,348 | £13,450 | £13,555 | £13,673 | £67,293 |
| Profit Before Tax | £10,133 | £10,403 | £10,894 | £11,398 | £12,029 | £54,858 |
| Profit After Tax | £8,208 | £8,426 | £8,825 | £9,233 | £9,744 | £44,435 |
| Change In Property Value | £5,625 | £5,766 | £9,456 | £13,522 | £15,562 | £49,930 |
| Net Return | £13,833 | £14,192 | £18,280 | £22,754 | £25,306 | £94,365 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 65% |
| Total Net Return (%) | 20% | 21% | 27% | 33% | 37% | 138% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change