Flat LE2 4 beds 2 baths

Wheatsheaf Court, Knighton Fields, Leicester LE2

East Midlands, England · LE2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£9,748

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£51,039

↗ 22%After 5 Years

Return On Investment

87%

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	£14,496	£14,713	£15,081	£15,458	£15,922	£75,671
Total Expenses	£12,575	£12,643	£12,722	£12,804	£12,893	£63,637
Profit Before Tax	£1,921	£2,071	£2,359	£2,654	£3,029	£12,034
Profit After Tax	£1,556	£1,677	£1,911	£2,150	£2,454	£9,748
Change In Property Value	£5,750	£5,894	£9,666	£13,822	£15,908	£51,039
Net Return	£7,306	£7,571	£11,576	£15,972	£18,361	£60,787
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	17%	23%	26%	87%

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