Terraced
LE2
5 beds
2 baths
Hartopp Road, Clarendon Park, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£35,264
↗ 33%After 5 Years
Change In Property Value
£80,330
↗ 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 | £21,444 | £21,766 | £22,092 | £22,644 | £23,211 | £111,157 |
| Total Expenses | £13,423 | £13,468 | £13,511 | £13,576 | £13,644 | £67,621 |
| Profit Before Tax | £8,021 | £8,298 | £8,582 | £9,068 | £9,567 | £43,536 |
| Profit After Tax | £6,497 | £6,721 | £6,951 | £7,345 | £7,749 | £35,264 |
| Change In Property Value | £8,375 | £13,735 | £19,641 | £22,605 | £15,974 | £80,330 |
| Net Return | £14,872 | £20,456 | £26,592 | £29,950 | £23,724 | £115,594 |
| 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