Flat
LE4
2 beds
1 bath
Rosedale Avenue, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£38,543
↗ 63%After 5 Years
Change In Property Value
£44,382
↗ 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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £12,015 | £12,092 | £12,188 | £12,285 | £12,395 | £60,974 |
| Profit Before Tax | £8,781 | £9,016 | £9,448 | £9,891 | £10,447 | £47,584 |
| Profit After Tax | £7,113 | £7,303 | £7,653 | £8,012 | £8,462 | £38,543 |
| Change In Property Value | £5,000 | £5,125 | £8,405 | £12,019 | £13,833 | £44,382 |
| Net Return | £12,113 | £12,428 | £16,058 | £20,031 | £22,295 | £82,925 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 63% |
| 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