Flat
LE3
2 beds
1 bath
Mulberry Avenue, Leicester LE3
East Midlands, England · LE3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£33,856
↗ 62%After 5 Years
Change In Property Value
£39,944
↗ 22%After 5 Years
Return On Investment
134%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £11,014 | £11,088 | £11,178 | £11,271 | £11,373 | £55,923 |
| Profit Before Tax | £7,707 | £7,913 | £8,298 | £8,692 | £9,188 | £41,798 |
| Profit After Tax | £6,242 | £6,410 | £6,721 | £7,041 | £7,443 | £33,856 |
| Change In Property Value | £4,500 | £4,613 | £7,565 | £10,817 | £12,450 | £39,944 |
| Net Return | £10,742 | £11,022 | £14,286 | £17,858 | £19,892 | £73,800 |
| Return From Rental Income (%) | 11% | 12% | 12% | 13% | 14% | 62% |
| Total Net Return (%) | 20% | 20% | 26% | 32% | 36% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change