Flat
LE3
2 beds
1 bath
Bromwich Close, Thorpe Astley, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£39,749
↗ 64%After 5 Years
Change In Property Value
£45,492
↗ 22%After 5 Years
Return On Investment
136%
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 | £21,324 | £21,644 | £22,185 | £22,740 | £23,422 | £111,314 |
| Total Expenses | £12,266 | £12,344 | £12,441 | £12,540 | £12,651 | £62,242 |
| Profit Before Tax | £9,058 | £9,300 | £9,744 | £10,199 | £10,771 | £49,073 |
| Profit After Tax | £7,337 | £7,533 | £7,893 | £8,262 | £8,724 | £39,749 |
| Change In Property Value | £5,125 | £5,253 | £8,615 | £12,320 | £14,179 | £45,492 |
| Net Return | £12,462 | £12,786 | £16,508 | £20,581 | £22,903 | £85,240 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 64% |
| Total Net Return (%) | 20% | 20% | 26% | 33% | 37% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change