Flat
LE5
3 beds
2 baths
Hackness Road, Hamilton, Leicester LE5
East Midlands, England · LE5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£67,959
↗ 66%After 5 Years
Change In Property Value
£72,121
↗ 22%After 5 Years
Return On Investment
137%
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 | £33,804 | £34,311 | £35,169 | £36,048 | £37,129 | £176,461 |
| Total Expenses | £18,275 | £18,371 | £18,500 | £18,632 | £18,783 | £92,561 |
| Profit Before Tax | £15,529 | £15,940 | £16,669 | £17,416 | £18,347 | £83,900 |
| Profit After Tax | £12,579 | £12,911 | £13,502 | £14,107 | £14,861 | £67,959 |
| Change In Property Value | £8,125 | £8,328 | £13,658 | £19,531 | £22,479 | £72,121 |
| Net Return | £20,704 | £21,239 | £27,160 | £33,638 | £37,339 | £140,080 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 66% |
| Total Net Return (%) | 20% | 21% | 27% | 33% | 37% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change