Flat LE4 3 beds 2 baths

Benskins Oval, Leicester, Leicestershire LE4

East Midlands, England · LE4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£47,962

↗ 66%After 5 Years

Change In Property Value

After 5 Years

£53,259

↗ 22%After 5 Years

Return On Investment

139%

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	£24,960	£25,334	£25,968	£26,617	£27,415	£130,295
Total Expenses	£14,018	£14,101	£14,208	£14,317	£14,439	£71,083
Profit Before Tax	£10,942	£11,233	£11,760	£12,300	£12,976	£59,212
Profit After Tax	£8,863	£9,099	£9,526	£9,963	£10,511	£47,962
Change In Property Value	£6,000	£6,150	£10,086	£14,423	£16,600	£53,259
Net Return	£14,863	£15,249	£19,612	£24,386	£27,110	£101,220
Return From Rental Income (%)	12%	12%	13%	14%	14%	66%
Total Net Return (%)	20%	21%	27%	33%	37%	139%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change