Flat
LE4
3 beds
2 baths
Benskins Oval, Leicester, Leicestershire LE4
East Midlands, England · LE4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£46,801
↗ 65%After 5 Years
Change In Property Value
£52,149
↗ 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 | £24,444 | £24,811 | £25,431 | £26,067 | £26,849 | £127,601 |
| Total Expenses | £13,768 | £13,851 | £13,956 | £14,063 | £14,184 | £69,821 |
| Profit Before Tax | £10,676 | £10,960 | £11,475 | £12,004 | £12,665 | £57,779 |
| Profit After Tax | £8,648 | £8,878 | £9,295 | £9,723 | £10,258 | £46,801 |
| Change In Property Value | £5,875 | £6,022 | £9,876 | £14,123 | £16,254 | £52,149 |
| Net Return | £14,523 | £14,899 | £19,171 | £23,845 | £26,512 | £98,950 |
| Return From Rental Income (%) | 12% | 12% | 13% | 14% | 14% | 65% |
| 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