Flat
LE4
3 beds
1 bath
Keightley Walk, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£50,328
↗ 66%After 5 Years
Change In Property Value
£55,478
↗ 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 | £26,004 | £26,394 | £27,054 | £27,730 | £28,562 | £135,744 |
| Total Expenses | £14,519 | £14,604 | £14,713 | £14,825 | £14,950 | £73,611 |
| Profit Before Tax | £11,485 | £11,790 | £12,341 | £12,906 | £13,612 | £62,133 |
| Profit After Tax | £9,303 | £9,550 | £9,996 | £10,454 | £11,025 | £50,328 |
| Change In Property Value | £6,250 | £6,406 | £10,506 | £15,024 | £17,291 | £55,478 |
| Net Return | £15,553 | £15,956 | £20,502 | £25,478 | £28,317 | £105,805 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 66% |
| Total Net Return (%) | 20% | 21% | 27% | 34% | 37% | 139% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change