Terraced
LE2
2 beds
2 baths
Hawkesbury Road, Leicester, Leicestershire LE2
East Midlands, England · LE2
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£14,615
↗ 32%After 5 Years
Change In Property Value
£35,969
↗ 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 | £9,600 | £9,744 | £9,890 | £10,137 | £10,391 | £49,762 |
| Total Expenses | £6,286 | £6,313 | £6,338 | £6,373 | £6,409 | £31,720 |
| Profit Before Tax | £3,314 | £3,431 | £3,552 | £3,764 | £3,982 | £18,043 |
| Profit After Tax | £2,684 | £2,779 | £2,877 | £3,049 | £3,225 | £14,615 |
| Change In Property Value | £3,750 | £6,150 | £8,795 | £10,122 | £7,153 | £35,969 |
| Net Return | £6,434 | £8,929 | £11,672 | £13,171 | £10,378 | £50,583 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 19% | 25% | 29% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change