Terraced
LE2
5 beds
2 baths
Melbourne Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£34,691
↗ 33%After 5 Years
Change In Property Value
£79,131
↗ 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 | £21,120 | £21,437 | £21,758 | £22,302 | £22,860 | £109,477 |
| Total Expenses | £13,230 | £13,274 | £13,316 | £13,381 | £13,448 | £66,649 |
| Profit Before Tax | £7,890 | £8,163 | £8,442 | £8,921 | £9,412 | £42,829 |
| Profit After Tax | £6,391 | £6,612 | £6,838 | £7,226 | £7,624 | £34,691 |
| Change In Property Value | £8,250 | £13,530 | £19,348 | £22,268 | £15,736 | £79,131 |
| Net Return | £14,641 | £20,142 | £26,186 | £29,494 | £23,360 | £113,822 |
| 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