Flat
LE4
2 beds
1 bath
Elmdale Street, Belgrave, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£57,380
↗ 66%After 5 Years
Change In Property Value
£62,135
↗ 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 | £29,124 | £29,561 | £30,300 | £31,057 | £31,989 | £152,031 |
| Total Expenses | £16,021 | £16,111 | £16,228 | £16,348 | £16,483 | £81,191 |
| Profit Before Tax | £13,103 | £13,450 | £14,072 | £14,710 | £15,506 | £70,840 |
| Profit After Tax | £10,613 | £10,894 | £11,398 | £11,915 | £12,560 | £57,380 |
| Change In Property Value | £7,000 | £7,175 | £11,767 | £16,827 | £19,366 | £62,135 |
| Net Return | £17,613 | £18,069 | £23,165 | £28,742 | £31,926 | £119,515 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 66% |
| 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