Flat
LE4
2 beds
1 bath
Welham Walk, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£51,488
↗ 66%After 5 Years
Change In Property Value
£56,587
↗ 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 | £26,520 | £26,918 | £27,591 | £28,281 | £29,129 | £138,438 |
| Total Expenses | £14,769 | £14,855 | £14,965 | £15,078 | £15,205 | £74,873 |
| Profit Before Tax | £11,751 | £12,063 | £12,626 | £13,203 | £13,923 | £63,565 |
| Profit After Tax | £9,518 | £9,771 | £10,227 | £10,694 | £11,278 | £51,488 |
| Change In Property Value | £6,375 | £6,534 | £10,716 | £15,324 | £17,637 | £56,587 |
| Net Return | £15,893 | £16,305 | £20,943 | £26,018 | £28,915 | £108,075 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 66% |
| Total Net Return (%) | 20% | 21% | 27% | 33% | 37% | 139% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change