Flat
LE3
5 beds
3 baths
Fosse Road North, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£56,174
↗ 66%After 5 Years
Change In Property Value
£61,025
↗ 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 | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £15,770 | £15,859 | £15,975 | £16,093 | £16,227 | £79,924 |
| Profit Before Tax | £12,826 | £13,166 | £13,776 | £14,401 | £15,182 | £69,351 |
| Profit After Tax | £10,389 | £10,664 | £11,158 | £11,665 | £12,298 | £56,174 |
| Change In Property Value | £6,875 | £7,047 | £11,557 | £16,526 | £19,020 | £61,025 |
| Net Return | £17,264 | £17,711 | £22,715 | £28,191 | £31,318 | £117,200 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 66% |
| 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