Flat
LE4
3 beds
2 baths
Clement Avenue, Leicester LE4
East Midlands, England · LE4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£53,854
↗ 66%After 5 Years
Change In Property Value
£58,806
↗ 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 | £27,564 | £27,977 | £28,677 | £29,394 | £30,276 | £143,888 |
| Total Expenses | £15,270 | £15,358 | £15,471 | £15,586 | £15,717 | £77,401 |
| Profit Before Tax | £12,294 | £12,620 | £13,206 | £13,808 | £14,559 | £66,486 |
| Profit After Tax | £9,958 | £10,222 | £10,697 | £11,184 | £11,793 | £53,854 |
| Change In Property Value | £6,625 | £6,791 | £11,137 | £15,925 | £18,329 | £58,806 |
| Net Return | £16,583 | £17,013 | £21,834 | £27,110 | £30,121 | £112,660 |
| 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