Terraced
LE2
5 beds
2 baths
Landseer Road, Clarendon Park, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£39,710
↗ 33%After 5 Years
Change In Property Value
£89,922
↗ 24%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £14,966 | £15,014 | £15,061 | £15,133 | £15,207 | £75,381 |
| Profit Before Tax | £9,034 | £9,346 | £9,664 | £10,210 | £10,770 | £49,025 |
| Profit After Tax | £7,318 | £7,570 | £7,828 | £8,270 | £8,724 | £39,710 |
| Change In Property Value | £9,375 | £15,375 | £21,986 | £25,304 | £17,882 | £89,922 |
| Net Return | £16,693 | £22,945 | £29,814 | £33,575 | £26,605 | £129,632 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change