Terraced
LE2
5 beds
2 baths
Melbourne Street, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£38,610
↗ 33%After 5 Years
Change In Property Value
£87,524
↗ 24%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,364 | £23,714 | £24,070 | £24,672 | £25,289 | £121,109 |
| Total Expenses | £14,580 | £14,628 | £14,674 | £14,744 | £14,817 | £73,443 |
| Profit Before Tax | £8,784 | £9,087 | £9,397 | £9,928 | £10,472 | £47,667 |
| Profit After Tax | £7,115 | £7,360 | £7,611 | £8,041 | £8,482 | £38,610 |
| Change In Property Value | £9,125 | £14,965 | £21,400 | £24,629 | £17,405 | £87,524 |
| Net Return | £16,240 | £22,325 | £29,011 | £32,671 | £25,887 | £126,134 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change