Terraced
LE2
3 beds
1 bath
Vernon Road, Aylestone LE2
East Midlands, England · LE2
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£24,659
↗ 34%After 5 Years
Change In Property Value
£57,538
↗ 24%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £9,756 | £9,792 | £9,826 | £9,876 | £9,927 | £49,176 |
| Profit Before Tax | £5,604 | £5,798 | £5,999 | £6,344 | £6,699 | £30,444 |
| Profit After Tax | £4,539 | £4,697 | £4,859 | £5,139 | £5,426 | £24,659 |
| Change In Property Value | £5,999 | £9,838 | £14,068 | £16,191 | £11,442 | £57,538 |
| Net Return | £10,538 | £14,535 | £18,927 | £21,330 | £16,868 | £82,197 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 14% | 20% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change