Flat
LE3
5 beds
4 baths
Sangha Close, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£109,069
↗ 67%After 5 Years
Change In Property Value
£110,955
↗ 22%After 5 Years
Return On Investment
135%
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 | £51,996 | £52,776 | £54,095 | £55,448 | £57,111 | £271,426 |
| Total Expenses | £27,037 | £27,161 | £27,336 | £27,515 | £27,724 | £136,773 |
| Profit Before Tax | £24,959 | £25,615 | £26,759 | £27,933 | £29,387 | £134,653 |
| Profit After Tax | £20,217 | £20,748 | £21,675 | £22,625 | £23,804 | £109,069 |
| Change In Property Value | £12,500 | £12,813 | £21,013 | £30,048 | £34,582 | £110,955 |
| Net Return | £32,717 | £33,561 | £42,688 | £52,673 | £58,386 | £220,024 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 67% |
| Total Net Return (%) | 20% | 21% | 26% | 32% | 36% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change