Flat
LE5
3 beds
1 bath
Cordery Road, Evington LE5
East Midlands, England · LE5
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£58,540
↗ 66%After 5 Years
Change In Property Value
£63,244
↗ 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 | £29,640 | £30,085 | £30,837 | £31,608 | £32,556 | £154,725 |
| Total Expenses | £16,271 | £16,362 | £16,480 | £16,601 | £16,738 | £82,453 |
| Profit Before Tax | £13,369 | £13,723 | £14,357 | £15,007 | £15,817 | £72,272 |
| Profit After Tax | £10,829 | £11,115 | £11,629 | £12,155 | £12,812 | £58,540 |
| Change In Property Value | £7,125 | £7,303 | £11,977 | £17,127 | £19,712 | £63,244 |
| Net Return | £17,954 | £18,419 | £23,606 | £29,283 | £32,524 | £121,785 |
| 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