Terraced
LE2
5 beds
2 baths
Brazil Street, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£34,118
↗ 33%After 5 Years
Change In Property Value
£77,932
↗ 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 | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £13,036 | £13,080 | £13,122 | £13,186 | £13,252 | £65,676 |
| Profit Before Tax | £7,760 | £8,028 | £8,302 | £8,774 | £9,258 | £42,121 |
| Profit After Tax | £6,285 | £6,502 | £6,725 | £7,107 | £7,499 | £34,118 |
| Change In Property Value | £8,125 | £13,325 | £19,055 | £21,930 | £15,497 | £77,932 |
| Net Return | £14,410 | £19,827 | £25,780 | £29,037 | £22,996 | £112,051 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 14% | 19% | 25% | 28% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change