Terraced
LE2
4 beds
2 baths
Lytham Road, Clarendon Park, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£33,018
↗ 33%After 5 Years
Change In Property Value
£75,535
↗ 24%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £12,651 | £12,694 | £12,735 | £12,797 | £12,861 | £63,738 |
| Profit Before Tax | £7,509 | £7,769 | £8,035 | £8,491 | £8,960 | £40,763 |
| Profit After Tax | £6,082 | £6,293 | £6,508 | £6,878 | £7,257 | £33,018 |
| Change In Property Value | £7,875 | £12,915 | £18,468 | £21,256 | £15,021 | £75,535 |
| Net Return | £13,957 | £19,208 | £24,976 | £28,134 | £22,278 | £108,553 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change